FERNHILL_HOUSE_LIMITED - Accounts


Company Registration No. 09153160 (England and Wales)
FERNHILL HOUSE LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2021
FERNHILL HOUSE LIMITED
Contents
Page
Balance sheet
1
Notes to the financial statements
2 - 9
FERNHILL HOUSE LIMITED
Balance sheet
AS AT 30 SEPTEMBER 2021
30 September 2021
- 1 -
2021
2020
Notes
£
£
£
£
Fixed assets
Tangible assets
6
-
0
15,955,591
Investment properties
7
15,955,591
-
0
Investments
8
100
100
15,955,691
15,955,691
Current assets
Debtors
9
27,557
291,726
Cash at bank and in hand
12,245
23,115
39,802
314,841
Creditors: amounts falling due within one year
10
(448,871)
(305,906)
Net current (liabilities)/assets
(409,069)
8,935
Total assets less current liabilities
15,546,622
15,964,626
Creditors: amounts falling due after more than one year
11
(11,079,568)
(11,496,249)
Net assets
4,467,054
4,468,377
Capital and reserves
Called up share capital
12
1
1
Other reserves
13
1,919,425
1,919,425
Profit and loss reserves
13
2,547,628
2,548,951
Total equity
4,467,054
4,468,377

The directors of the company have 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 3 December 2021 and are signed on its behalf by:
Mr S C Oakes
Director
Company Registration No. 09153160
FERNHILL HOUSE LIMITED
Notes to the financial statements
FOR THE YEAR ENDED 30 SEPTEMBER 2021
- 2 -
1
Accounting policies
Company information

Fernhill House Limited is a private company limited by shares incorporated in England and Wales. The registered office is Holly Villa, 27 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 freehold property at fair value. The principal accounting policies adopted are set out below.

This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:

 

  • Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;

  • Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues’: Interest income/expense and net gains/losses for each category of financial instrument; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;

  • Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.

 

The financial statements of the company are consolidated in the financial statements of Majesticare Ltd. These consolidated financial statements are available to the public and may be obtained from Companies House, Crown Way, Cardiff, CF14 3UZ.

1.2
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from rentals of property are recognised when the amount of revenue can be measured reliably. It is probably that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

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.

FERNHILL HOUSE LIMITED
Notes to the financial statements (continued)
FOR THE YEAR ENDED 30 SEPTEMBER 2021
1
Accounting policies
(Continued)
- 3 -

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 straight line 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.

 

Property rented to a group entity is accounted for [at fair value with changes in fair value recognised in profit or loss OR as tangible fixed assets.]

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.

FERNHILL HOUSE LIMITED
Notes to the financial statements (continued)
FOR THE YEAR ENDED 30 SEPTEMBER 2021
1
Accounting policies
(Continued)
- 4 -

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 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.

Basic financial assets

Basic financial assets, which include debtors, amounts due from fellow group companies 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 and 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.

FERNHILL HOUSE LIMITED
Notes to the financial statements (continued)
FOR THE YEAR ENDED 30 SEPTEMBER 2021
1
Accounting policies
(Continued)
- 5 -
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 profit and loss account 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.

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.

1.11
Leases

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

2
Exceptional item
2021
2020
£
£
Professional fees in relation to refinancing
-
274,788
3
Auditor's remuneration
2021
2020
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
3,000
1,750
4
Employees

The average monthly number of persons (including directors) employed by the company during the year was Nil (2020 - Nil).

FERNHILL HOUSE LIMITED
Notes to the financial statements (continued)
FOR THE YEAR ENDED 30 SEPTEMBER 2021
- 6 -
5
Interest payable and similar expenses
2021
2020
£
£
Interest payable and similar expenses includes the following:
Interest payable to group undertakings
225,464
236,737
6
Tangible fixed assets
Land and buildings
£
Cost or valuation
At 1 October 2020
16,440,650
Transfers
(16,440,650)
At 30 September 2021
-
0
Depreciation and impairment
At 1 October 2020
485,059
Transfers
(485,059)
At 30 September 2021
-
0
Carrying amount
At 30 September 2021
-
0
At 30 September 2020
15,955,591

Land and buildings with a carrying amount of £15,955,591 were revalued on 1 October 2019 by the directors. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

The following assets are carried at valuation. If the assets were measured using the cost model, the carrying amounts would be as follows:

2021
2020
£
£
Cost
-
6,440,650
Accumulated depreciation
-
(485,059)
Carrying value
-
5,955,591
FERNHILL HOUSE LIMITED
Notes to the financial statements (continued)
FOR THE YEAR ENDED 30 SEPTEMBER 2021
- 7 -
7
Investment property
2021
£
Fair value
At 1 October 2020
-
0
Transfers
15,955,591
At 30 September 2021
15,955,591

Land and buildings with a carrying amount of £15,955,591 were revalued on 1 October 2019 by the directors. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

8
Fixed asset investments
2021
2020
£
£
Investments
100
100

The directors believe there to be no impairment of investments.

Movements in fixed asset investments
Shares in group undertakings
£
Cost or valuation
At 1 October 2020 and 30 September 2021
100
Carrying amount
At 30 September 2021
100
At 30 September 2020
100
9
Debtors
2021
2020
Amounts falling due within one year:
£
£
Amounts owed by group undertakings
27,557
234,282
Other debtors
-
0
57,444
27,557
291,726
FERNHILL HOUSE LIMITED
Notes to the financial statements (continued)
FOR THE YEAR ENDED 30 SEPTEMBER 2021
- 8 -
10
Creditors: amounts falling due within one year
2021
2020
£
£
Bank loans
432,300
222,458
Other creditors
16,571
83,448
448,871
305,906

The bank loan is secured with a fixed and floating charge over the assets to which it relates.

11
Creditors: amounts falling due after more than one year
2021
2020
£
£
Bank loans and overdrafts
7,565,310
8,207,455
Other creditors
3,514,258
3,288,794
11,079,568
11,496,249

The bank loan is secured with a fixed and floating charge over the assets to which it relates.

12
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
13
Reserves
Capital contribution reserve

Includes discounting on intra-group loans to fair value in accordance with FRS102.

14
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.
15
Financial commitments, guarantees and contingent liabilities

The company has a legal charge and a fixed and floating charge in favour of Clydesdale Bank PLC over the freehold property.

FERNHILL HOUSE LIMITED
Notes to the financial statements (continued)
FOR THE YEAR ENDED 30 SEPTEMBER 2021
- 9 -
16
Parent company

The immediate parent company is Fernhill House Holdings Limited, a company registered in England and Wales.

 

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

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.

2021-09-302020-10-01false03 December 2021CCH SoftwareCCH Accounts Production 2022.100No description of principal activityThis audit opinion is unqualifiedMr R W M PratapMr S C Oakes0091531602020-10-012021-09-30091531602021-09-30091531602020-09-3009153160core:LandBuildings2021-09-3009153160core:LandBuildings2020-09-3009153160core:CurrentFinancialInstrumentscore:WithinOneYear2021-09-3009153160core:CurrentFinancialInstrumentscore:WithinOneYear2020-09-3009153160core:Non-currentFinancialInstrumentscore:AfterOneYear2021-09-3009153160core:Non-currentFinancialInstrumentscore:AfterOneYear2020-09-3009153160core:CurrentFinancialInstruments2021-09-3009153160core:CurrentFinancialInstruments2020-09-3009153160core:Non-currentFinancialInstruments2021-09-3009153160core:Non-currentFinancialInstruments2020-09-3009153160core:ShareCapital2021-09-3009153160core:ShareCapital2020-09-3009153160core:OtherMiscellaneousReserve2021-09-3009153160core:OtherMiscellaneousReserve2020-09-3009153160core:RetainedEarningsAccumulatedLosses2021-09-3009153160core:RetainedEarningsAccumulatedLosses2020-09-3009153160bus:Director22020-10-012021-09-3009153160core:LandBuildingscore:OwnedOrFreeholdAssets2020-10-012021-09-3009153160core:AccountingPolicyChangeIncreaseDecrease2020-10-012021-09-30091531602019-10-012020-09-3009153160core:LandBuildings2020-09-3009153160core:LandBuildings2020-10-012021-09-30091531602020-09-3009153160core:WithinOneYear2021-09-3009153160core:WithinOneYear2020-09-3009153160bus:PrivateLimitedCompanyLtd2020-10-012021-09-3009153160bus:SmallCompaniesRegimeForAccounts2020-10-012021-09-3009153160bus:FRS1022020-10-012021-09-3009153160bus:Audited2020-10-012021-09-3009153160bus:Director12020-10-012021-09-3009153160bus:FullAccounts2020-10-012021-09-30xbrli:purexbrli:sharesiso4217:GBP