VESTA CARE HOMES LIMITED


VESTA CARE HOMES LIMITED

Company Registration Number:
07976661 (England and Wales)

Unaudited abridged accounts for the year ended 31 December 2021

Period of accounts

Start date: 01 January 2021

End date: 31 December 2021

VESTA CARE HOMES LIMITED

Contents of the Financial Statements

for the Period Ended 31 December 2021

Balance sheet
Notes

VESTA CARE HOMES LIMITED

Balance sheet

As at 31 December 2021


Notes

2021

2020


£

£
Fixed assets
Intangible assets: 3 97,708 164,708
Tangible assets: 4 1,992,084 1,501,961
Total fixed assets: 2,089,792 1,666,669
Current assets
Stocks:   1,375
Debtors:   100,610 86,260
Cash at bank and in hand: 116 38,347
Total current assets: 100,726 125,982
Creditors: amounts falling due within one year: 5 (977,041) (291,695)
Net current assets (liabilities): (876,315) (165,713)
Total assets less current liabilities: 1,213,477 1,500,956
Creditors: amounts falling due after more than one year: 6 (1,668,317) (1,702,456)
Total net assets (liabilities): (454,840) (201,500)
Capital and reserves
Called up share capital: 100 100
Profit and loss account: (454,940) (201,600)
Shareholders funds: (454,840) (201,500)

The notes form part of these financial statements

VESTA CARE HOMES LIMITED

Balance sheet statements

For the year ending 31 December 2021 the company was entitled to exemption under section 477 of the Companies Act 2006 relating to small companies.

The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.

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

The members have agreed to the preparation of abridged accounts for this accounting period in accordance with Section 444(2A).

These accounts have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

The directors have chosen to not file a copy of the company’s profit & loss account.

This report was approved by the board of directors on 12 September 2022
and signed on behalf of the board by:

Name: M A BRAGANZA
Status: Director

The notes form part of these financial statements

VESTA CARE HOMES LIMITED

Notes to the Financial Statements

for the Period Ended 31 December 2021

1. Accounting policies

These financial statements have been prepared in accordance with the provisions of Section 1A (Small Entities) of Financial Reporting Standard 102

Turnover policy

Turnover represents fees receivable from residents. The turnover and pre-tax results are all attributable to the principal activities of the company. Revenue from rendering of services is recognised on the completion of the service transaction at the end of the reporting period. It is probable that the associated economic benefits will flow to the entity, and the costs incurred or to be incurred in respect of the transactions can be measured reliably.

Tangible fixed assets and depreciation policy

Tangible fixed assets are stated at cost, net of depreciation and any provision for impairment. Depreciation is calculated to write down the cost of all tangible fixed assets by equal annual instalments over their expected useful lives. The rates generally applicable are:Freehold property - 1% on costFixtures, fittings and equipment - 10% on costMotor vehicles 4 years

Intangible fixed assets and amortisation policy

Goodwill, being the amount paid in connection with the acquisition of the business in 2013, is being amortised evenly over its estimated useful life of ten years.

Other accounting policies

Judgements in applying accounting policies and key sources of estimating uncertaintyIn the process of applying its accounting policies, the company is required to make certain estimates, judgements and assumptions based on the information available. These judgements, estimates and assumptions affect the amounts of assets and liabilities at the date of the financial statements and the amounts of revenues and expenses recognised during the reporting periods presented.On an ongoing basis the company evaluates its estimates using historical experience, consultation with experts and other methods considered reasonable in the particular circumstances. Actual results may differ significantly from the estimates, the effect of which is recognised in the period in which the facts that give to the revision become known.Government grantsGovernment grants are recognised at the fair value of the asset received or receivable. Grants are not recognised until there is reasonable assurance that the company will comply with the conditions attaching to them and the grants will be received.Government grants are recognised using the accrual model and the performance model.Under the accrual model, government grants relating to revenue are recognised on a systematic basis over the periods in which the company recognises the related costs for which the grant is intended to compensate. Grants that are receivable as compensation for expenses or losses already incurred or for the purpose of giving immediate financial support to the entity with no future related costs are recognised in income in the period in which it becomes receivable.Grants relating to assets are recognised in income on a systematic basis over the expected useful life of the asset. Where part of the grant relating to an asset is deferred, it is recognised as deferred income and not deducted from the carrying amount of the asset.Under the performance model, where the grant does not impose specific future performance-related conditions on the recipient, it is recognised in income when the grant proceeds are received or receivable. Where the grant does impose specific future performance-related conditions on the recipient, it is recognised in income only when the performance-related conditions have been met. Where grants received are prior to satisfying the revenue recognition criteria, they are recognised as a liability.StockStock is valued at the lower of cost and net realisable value.Going concernAfter reviewing the company's forecasts and projections, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. The company therefore continues to adopt the going concern basis in preparing its financial statements.Intangible assetsIntangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment costs.DebtorsShort term debtors are measured at the transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.CreditorsShort term trade creditors are measured at transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.TaxationTaxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.Current and deferred taxation assets and liabilities are not discounted.Current tax is recognised at the amount payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.Deferred taxDeferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that* The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and * Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the difference between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using the tax rates that have been enacted or substantively enacted by the reporting date.Financial instrumentsThe company only enters into basic financial instruments transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in non-puttable ordinary shares. Debt instruments (other than those wholly repayable or receivable within one year), including loans and other accounts receivable or payable, are initially measured at present value of the future cash flows and subsequently at amortised cost using the effective interest method.Debt instruments that are payable or receivable within one year, typically trade payables or receivables, are measured initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received. However if the arrangements of a short term instrument constitute a financing transaction, like the payment of a trade debt deferred beyond normal business terms or financed at a rate of interest that is not a market rate or in the case of an out-right short-term loan not at market rate, the financial asset or liability is measured, initially, at the present value of the future cash flow discounted are a market rate of interest for a similar debt instrument and subsequently at amortised cost.Pension costs and other post retirement benefitsThe company operates a defined contribution pension scheme. Contributions payable to the company’s scheme are charged to profit and loss in the period to which they relate.

VESTA CARE HOMES LIMITED

Notes to the Financial Statements

for the Period Ended 31 December 2021

2. Employees

2021 2020
Average number of employees during the period 22 37

VESTA CARE HOMES LIMITED

Notes to the Financial Statements

for the Period Ended 31 December 2021

3. Intangible Assets

Total
Cost £
At 01 January 2021 670,000
At 31 December 2021 670,000
Amortisation
At 01 January 2021 505,292
Charge for year 67,000
At 31 December 2021 572,292
Net book value
At 31 December 2021 97,708
At 31 December 2020 164,708

VESTA CARE HOMES LIMITED

Notes to the Financial Statements

for the Period Ended 31 December 2021

4. Tangible Assets

Total
Cost £
At 01 January 2021 1,694,252
Additions 516,700
At 31 December 2021 2,210,952
Depreciation
At 01 January 2021 192,291
Charge for year 26,577
At 31 December 2021 218,868
Net book value
At 31 December 2021 1,992,084
At 31 December 2020 1,501,961

VESTA CARE HOMES LIMITED

Notes to the Financial Statements

for the Period Ended 31 December 2021

5. Creditors: amounts falling due within one year note

Bank overdraft £85 £-Current instalments on bank loans £127,965 £127,965Trade creditors £2,327 £31,388Taxation £177 £177Other taxes and social security costs £- £7,883Deposits received and sundry creditors £1,432 £29,597Amount owed to related undertakings £832,455 £40,998Amount due to directors £- £1,000Accruals and deferred income £12,600 £52,687

VESTA CARE HOMES LIMITED

Notes to the Financial Statements

for the Period Ended 31 December 2021

6. Creditors: amounts falling due after more than one year note

Bank loans £938,317 £972,456Amount owed to related undertaking £730,000 £730,000The term bank loan amounting to £1M was repayable by monthly instalments of £6,497 (2020: £6,497) and was secured by fixed and floating charges over the assets of the company. This loan was fully repaid in 2022. At 31 December 2021 and 31 December 2020 the company also had a bounce back loan of £50,000.

VESTA CARE HOMES LIMITED

Notes to the Financial Statements

for the Period Ended 31 December 2021

7. Related party transactions

Year end balances with entities in which the directors are also directors, are detailed below:Amounts due to:Craysell Limited £18,665 £3,665Hestia Care Limited £1,543,790 £767,333The above balances are interest free and unsecured and with no fixed repayment date. The movement on the balances represents inter company funding between the related parties.

VESTA CARE HOMES LIMITED

Notes to the Financial Statements

for the Period Ended 31 December 2021

8. Post balance sheet events

Subsequent to the year end, the property owned by the company was sold, following which the term bank loan was repaid.