Willow Tree Day Nursery (Sale) Limited - Period Ending 2021-05-31

Willow Tree Day Nursery (Sale) Limited - Period Ending 2021-05-31


Willow Tree Day Nursery (Sale) Limited 12256560 false 2020-06-01 2021-05-31 2021-05-31 The principal activity of the company is that of a children's day nursery. Digita Accounts Production Advanced 6.26.9041.0 true true 12256560 2020-06-01 2021-05-31 12256560 2021-05-31 12256560 bus:OrdinaryShareClass1 2021-05-31 12256560 core:CurrentFinancialInstruments core:WithinOneYear 2021-05-31 12256560 core:FurnitureFittingsToolsEquipment 2021-05-31 12256560 core:OtherPropertyPlantEquipment 2021-05-31 12256560 bus:SmallEntities 2020-06-01 2021-05-31 12256560 bus:AuditExemptWithAccountantsReport 2020-06-01 2021-05-31 12256560 bus:AbridgedAccounts 2020-06-01 2021-05-31 12256560 bus:SmallCompaniesRegimeForAccounts 2020-06-01 2021-05-31 12256560 bus:RegisteredOffice 2020-06-01 2021-05-31 12256560 bus:Director1 2020-06-01 2021-05-31 12256560 bus:OrdinaryShareClass1 2020-06-01 2021-05-31 12256560 bus:PrivateLimitedCompanyLtd 2020-06-01 2021-05-31 12256560 1 2020-06-01 2021-05-31 12256560 core:Goodwill 2020-06-01 2021-05-31 12256560 core:FurnitureFittings 2020-06-01 2021-05-31 12256560 core:FurnitureFittingsToolsEquipment 2020-06-01 2021-05-31 12256560 core:OfficeEquipment 2020-06-01 2021-05-31 12256560 core:OtherPropertyPlantEquipment 2020-06-01 2021-05-31 12256560 core:PlantMachinery 2020-06-01 2021-05-31 12256560 1 2020-06-01 2021-05-31 12256560 countries:England 2020-06-01 2021-05-31 12256560 2020-05-31 12256560 core:FurnitureFittingsToolsEquipment 2020-05-31 12256560 core:OtherPropertyPlantEquipment 2020-05-31 12256560 2019-06-01 2020-05-31 12256560 2020-05-31 12256560 bus:OrdinaryShareClass1 2020-05-31 12256560 core:CurrentFinancialInstruments core:WithinOneYear 2020-05-31 12256560 core:FurnitureFittingsToolsEquipment 2020-05-31 12256560 core:OtherPropertyPlantEquipment 2020-05-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 12256560

Willow Tree Day Nursery (Sale) Limited
(formerly Happitots Day Nursery Limited)

Annual Report and Unaudited Abridged Financial Statements

for the Year Ended 31 May 2021

 

Willow Tree Day Nursery (Sale) Limited
(formerly Happitots Day Nursery Limited)

Contents

Company Information

1

Abridged Balance Sheet

2 to 3

Notes to the Unaudited Abridged Financial Statements

4 to 8

 

Willow Tree Day Nursery (Sale) Limited
(formerly Happitots Day Nursery Limited)

Company Information

Director

D C McKenzie

Registered office

27 Wariwck Road
Hale
Altrincham
WA15 9NP

Accountants

McKellens Limited
Chartered Accountants
11 Riverview
The Embankment Business Park
Vale Road
Heaton Mersey
Stockport
SK4 3GN

 

Willow Tree Day Nursery (Sale) Limited
(formerly Happitots Day Nursery Limited)

(Registration number: 12256560)
Abridged Balance Sheet as at 31 May 2021

Note

2021
£

2020
£

Fixed assets

 

Intangible assets

4

356,800

401,400

Tangible assets

5

35,603

4,067

 

392,403

405,467

Current assets

 

Debtors

(3,035)

21,072

Cash at bank and in hand

 

81,914

11,928

 

78,879

33,000

Prepayments and accrued income

 

1,731

10,016

Creditors: Amounts falling due within one year

(527,055)

(508,573)

Net current liabilities

 

(446,445)

(465,557)

Total assets less current liabilities

 

(54,042)

(60,090)

Provisions for liabilities

(6,765)

-

Accruals and deferred income

 

(7,533)

(9,214)

Net liabilities

 

(68,340)

(69,304)

Capital and reserves

 

Called up share capital

6

1

1

Profit and loss account

(68,341)

(69,305)

Shareholders' deficit

 

(68,340)

(69,304)

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

Director's 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 director acknowledges her 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.

 

Willow Tree Day Nursery (Sale) Limited
(formerly Happitots Day Nursery Limited)

(Registration number: 12256560)
Abridged Balance Sheet as at 31 May 2021

All of the company’s members have consented to the preparation of an Abridged Balance Sheet in accordance with Section 444(2A) of the Companies Act 2006.

Approved and authorised by the director on 14 February 2022
 

D C McKenzie
Director

   
     
 

Willow Tree Day Nursery (Sale) Limited
(formerly Happitots Day Nursery Limited)

Notes to the Unaudited Abridged Financial Statements for the Year Ended 31 May 2021

1

General information

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

The company was formerly known as Happitots Day Nursery Limited.

The address of its registered office is:
27 Wariwck Road
Hale
Altrincham
WA15 9NP

These financial statements were authorised for issue by the director on 14 February 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 abridged financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These abridged 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.

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.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

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.

 

Willow Tree Day Nursery (Sale) Limited
(formerly Happitots Day Nursery Limited)

Notes to the Unaudited Abridged Financial Statements for the Year Ended 31 May 2021

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

Plant and machinery

14% straight line

Fixtures and fittings

14% straight line

Office equipment

25% 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

10% straight line

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.

 

Willow Tree Day Nursery (Sale) Limited
(formerly Happitots Day Nursery Limited)

Notes to the Unaudited Abridged Financial Statements for the Year Ended 31 May 2021

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.

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.

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.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 22 (2020 - 10).

 

Willow Tree Day Nursery (Sale) Limited
(formerly Happitots Day Nursery Limited)

Notes to the Unaudited Abridged Financial Statements for the Year Ended 31 May 2021

4

Intangible assets

Total
£

Cost or valuation

At 1 June 2020

446,000

At 31 May 2021

446,000

Amortisation

At 1 June 2020

44,600

Amortisation charge

44,600

At 31 May 2021

89,200

Carrying amount

At 31 May 2021

356,800

At 31 May 2020

401,400

5

Tangible assets

Furniture, fittings and equipment
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 June 2020

2,732

2,000

4,732

Additions

37,837

-

37,837

At 31 May 2021

40,569

2,000

42,569

Depreciation

At 1 June 2020

385

280

665

Charge for the year

6,015

286

6,301

At 31 May 2021

6,400

566

6,966

Carrying amount

At 31 May 2021

34,169

1,434

35,603

At 31 May 2020

2,347

1,720

4,067

6

Share capital

Allotted, called up and fully paid shares

 

Willow Tree Day Nursery (Sale) Limited
(formerly Happitots Day Nursery Limited)

Notes to the Unaudited Abridged Financial Statements for the Year Ended 31 May 2021

 

2021

2020

 

No.

£

No.

£

Ordinary of £1 each

1

1

1

1

         

7

Parent and ultimate parent undertaking

The company's immediate parent is Elmscot Group Limited, incorporated in England and Wales.