BEECH_LODGE_LIMITED - Accounts


Company registration number 02989363 (England and Wales)
BEECH LODGE LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
PAGES FOR FILING WITH REGISTRAR
BEECH LODGE LIMITED
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 9
BEECH LODGE LIMITED
BALANCE SHEET
AS AT
31 MARCH 2022
31 March 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
4
2,058,920
2,102,402
Current assets
Stocks
500
500
Debtors
5
50,992
72,080
Cash at bank and in hand
273,230
516,020
324,722
588,600
Creditors: amounts falling due within one year
6
(383,551)
(345,642)
Net current (liabilities)/assets
(58,829)
242,958
Total assets less current liabilities
2,000,091
2,345,360
Creditors: amounts falling due after more than one year
7
(32,388)
(42,094)
Provisions for liabilities
(254,900)
(202,300)
Net assets
1,712,803
2,100,966
Capital and reserves
Called up share capital
205,000
205,000
Revaluation reserve
1,288,426
1,366,318
Profit and loss reserves
219,377
529,648
Total equity
1,712,803
2,100,966

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 14 December 2022 and are signed on its behalf by:
S Z Hasan
Director
Company Registration No. 02989363
BEECH LODGE LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2022
- 2 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 April 2020
205,000
1,390,748
318,301
1,914,049
Year ended 31 March 2021:
Profit for the year
-
-
211,347
211,347
Other comprehensive income:
Revaluation of tangible fixed assets
-
(6,130)
-
(6,130)
Tax relating to other comprehensive income
-
(18,300)
-
0
(18,300)
Total comprehensive income for the year
-
0
(24,430)
211,347
186,917
Balance at 31 March 2021
205,000
1,366,318
529,648
2,100,966
Year ended 31 March 2022:
Profit for the year
-
-
103,837
103,837
Other comprehensive income:
Tax relating to other comprehensive income
-
(47,000)
-
0
(47,000)
Total comprehensive income for the year
-
(47,000)
103,837
56,837
Dividends
-
-
(445,000)
(445,000)
Transfers
-
(30,892)
30,892
-
Balance at 31 March 2022
205,000
1,288,426
219,377
1,712,803
BEECH LODGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
- 3 -
1
Accounting policies
Company information

Beech Lodge Limited is a private company, limited by shares and incorporated in England and Wales. The registered office is Unit 3 Old Brickworks Lane, Chesterfield, S41 7JD.

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 the revaluation of freehold properties at fair value. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for services provided in the normal course of business.

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
2% straight line
Fixtures and fittings
15% reducing balance

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.

Properties whose fair value can be measured reliably are held under the revaluation model and are carried at a revalued amount, being their fair value at the date of valuation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. The fair value of the land and buildings is usually considered to be their market value.

 

Revaluation gains and losses are recognised in other comprehensive income and accumulated in equity, except to the extent that a revaluation gain reverses a revaluation loss previously recognised in profit or loss or a revaluation loss exceeds the accumulated revaluation gains recognised in equity; such gains and losses are recognised in profit or loss.

1.4
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.

BEECH LODGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 4 -
1.5
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.

1.6
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 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 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.

1.7
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.

BEECH LODGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
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.

1.8
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 company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.9
Retirement benefits

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

1.10
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
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors 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.

BEECH LODGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
2
Judgements and key sources of estimation uncertainty
(Continued)
- 6 -
Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Valuation of Freehold Property

Land and buildings are stated at fair value based on a valuation provided by an independent professional. The valuer used observable market prices adjusted as necessary for any difference in the future use or condition of the specific asset.

Residual value of Freehold Property

Freehold land and buildings are depreciated to write off the value of the asset less their residual values over the useful lives of the assets. The directors estimate the residual value of the assets by estimating the amount that they would currently obtain from disposal of an asset if the asset were already of the age and in the condition expected at the end of its useful life.

3
Employees

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

2022
2021
Number
Number
Total
53
74
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost or valuation
At 1 April 2021
1,975,000
509,570
2,484,570
Additions
-
0
12,898
12,898
At 31 March 2022
1,975,000
522,468
2,497,468
Depreciation and impairment
At 1 April 2021
-
0
382,168
382,168
Depreciation charged in the year
36,499
19,881
56,380
At 31 March 2022
36,499
402,049
438,548
Carrying amount
At 31 March 2022
1,938,501
120,419
2,058,920
At 31 March 2021
1,975,000
127,402
2,102,402
BEECH LODGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
4
Tangible fixed assets
(Continued)
- 7 -

The fair value of the land and buildings has been arrived at on the basis of a valuation carried out by Knight Frank (commercial property consultants) in February 2020, who are not connected with the company. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

Land and buildings are carried at valuation. If land and buildings were measured using the cost model, the carrying amounts would have been approximately £403,720 (2021 - £412,509), being cost £589,513 (2021 - £589,513) and depreciation £185,793 (2021 - £177,004).

5
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
10,936
69,000
Prepayments and accrued income
40,056
3,080
50,992
72,080
6
Creditors: amounts falling due within one year
2022
2021
£
£
Bank loans
9,706
7,906
Trade creditors
54,884
116,850
Amounts owed to group undertakings
22,617
3,286
Corporation tax
35,195
52,535
Other taxation and social security
72,988
72,059
Other creditors
147,646
66,127
Accruals and deferred income
40,515
26,879
383,551
345,642

The aggregate amount of creditors for which security has been given amounted to £46,170 (2021 - £50,000).

7
Creditors: amounts falling due after more than one year
2022
2021
Notes
£
£
Bank loans and overdrafts
32,388
42,094
8
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 qualified and the auditor reported as follows:

BEECH LODGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
8
Audit report information
(Continued)
- 8 -

Qualified opinion

We have audited the financial statements of Beech Lodge Limited (the 'company') for the year ended 31 March 2022 which comprise , the balance sheet, the statement of changes in equity and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion, except for the possible effects on the corresponding figures of the matter described in the basis for qualified opinion paragraph, the financial statements:

  •     give a true and fair view of the state of the company's affairs as at 31 March 2022 and of its profit for the year then ended;

  •     have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

  •     have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for qualified opinion

We were appointed as auditors during the year ended 31 March 2021 and this was the first time that the company needed an audit. The balance sheet as at 31 March 2020 was not audited and we were unable to carry out procedures to audit this balance sheet. Consequently we were unable to determine whether there were any matters which would impact on the profit and loss account for the year ended 31 March 2021. Our audit opinion on the financial statements for the year ended 31 March 2021 was modified accordingly. Our opinion on the current year's financial statements is also modified because of the possible effect of this matter on the comparability of the current year's figures and the corresponding figures.

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our qualified opinion.

Senior Statutory Auditor:
Natalie Bracey
Statutory Auditor:
Hart Shaw LLP
9
Financial commitments, guarantees and contingent liabilities

Total financial commitments, guarantees and contingencies which are not included in the balance sheet amount to £1,191 (2021- £4,368).

 

In addition, total bank borrowings of £4,014,949 (2021- £4,439,651) in the parent company have been partially secured by a fixed and floating charge over the company's assets.

10
Operating lease commitments

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

2022
2021
£
£
1,191
4,368
BEECH LODGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 9 -
11
Parent company

The parent company of Beech Lodge Limited is Hermes Care Limited and its registered office is Unit 3 Old Brick Works Lane, Chesterfield, S41 7JD.

 

 

 

 

 

 

 

2022-03-312021-04-01false20 December 2022CCH SoftwareCCH Accounts Production 2022.300No description of principal activityThis audit opinion is unqualifiedS Z HasanN AdmaniS Z Hasan029893632021-04-012022-03-31029893632022-03-31029893632021-03-3102989363core:LandBuildings2022-03-3102989363core:OtherPropertyPlantEquipment2022-03-3102989363core:LandBuildings2021-03-3102989363core:OtherPropertyPlantEquipment2021-03-3102989363core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-3102989363core:CurrentFinancialInstrumentscore:WithinOneYear2021-03-3102989363core:Non-currentFinancialInstrumentscore:AfterOneYear2022-03-3102989363core:Non-currentFinancialInstrumentscore:AfterOneYear2021-03-3102989363core:CurrentFinancialInstruments2022-03-3102989363core:CurrentFinancialInstruments2021-03-3102989363core:ShareCapital2022-03-3102989363core:ShareCapital2021-03-3102989363core:RevaluationReserve2022-03-3102989363core:RevaluationReserve2021-03-3102989363core:RetainedEarningsAccumulatedLosses2022-03-3102989363core:RetainedEarningsAccumulatedLosses2021-03-3102989363core:ShareCapital2020-03-3102989363core:RevaluationReserve2020-03-3102989363core:RetainedEarningsAccumulatedLosses2020-03-31029893632020-03-3102989363bus:CompanySecretaryDirector12021-04-012022-03-3102989363core:RetainedEarningsAccumulatedLosses2020-04-012021-03-31029893632020-04-012021-03-3102989363core:RetainedEarningsAccumulatedLosses2021-04-012022-03-3102989363core:RevaluationReserve2020-04-012021-03-3102989363core:RevenueReservesInvestmentFundsOnly2020-04-012021-03-3102989363core:RevaluationReserve2021-04-012022-03-3102989363core:ShareCapital2020-04-012021-03-3102989363core:LandBuildingscore:OwnedOrFreeholdAssets2021-04-012022-03-3102989363core:FurnitureFittings2021-04-012022-03-3102989363core:LandBuildings2021-03-3102989363core:OtherPropertyPlantEquipment2021-03-31029893632021-03-3102989363core:LandBuildings2021-04-012022-03-3102989363core:OtherPropertyPlantEquipment2021-04-012022-03-3102989363core:Non-currentFinancialInstruments2022-03-3102989363core:Non-currentFinancialInstruments2021-03-3102989363core:RestatedAmount2021-04-012022-03-3102989363bus:PrivateLimitedCompanyLtd2021-04-012022-03-3102989363bus:SmallCompaniesRegimeForAccounts2021-04-012022-03-3102989363bus:FRS1022021-04-012022-03-3102989363bus:Audited2021-04-012022-03-3102989363bus:Director12021-04-012022-03-3102989363bus:Director22021-04-012022-03-3102989363bus:CompanySecretary12021-04-012022-03-3102989363bus:FullAccounts2021-04-012022-03-31xbrli:purexbrli:sharesiso4217:GBP