REFLECTIONS_CARE_HOME_LIM - Accounts


Company Registration No. 09479531 (England and Wales)
REFLECTIONS CARE HOME LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021
PAGES FOR FILING WITH REGISTRAR
REFLECTIONS CARE HOME LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 6
REFLECTIONS CARE HOME LIMITED
BALANCE SHEET
AS AT
31 MARCH 2021
31 March 2021
- 1 -
2021
2020
Notes
£
£
£
£
Fixed assets
Investment property
3
16,280,000
9,750,000
Current assets
Debtors
4
1,135,132
1,059,343
Cash at bank and in hand
107,401
3,134
1,242,533
1,062,477
Creditors: amounts falling due within one year
5
(614,318)
(150,277)
Net current assets
628,215
912,200
Total assets less current liabilities
16,908,215
10,662,200
Creditors: amounts falling due after more than one year
6
(7,257,791)
(7,810,961)
Provisions for liabilities
(1,313,219)
(22,536)
Net assets
8,337,205
2,828,703
Capital and reserves
Called up share capital
8
1
1
Profit and loss reserves
8,337,204
2,828,702
Total equity
8,337,205
2,828,703

The director of the company has 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 and signed by the director and authorised for issue on 21 March 2022
D P Walsh
Director
Company Registration No. 09479531
REFLECTIONS CARE HOME LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021
- 2 -
1
Accounting policies
Company information

Reflections Care Home Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Old House, 64 The Avenue, Egham, TW20 9AD.

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 investment properties at fair value. The principal accounting policies adopted are set out below.

1.2
Going concern

At the time of approving the financial statements, the director has a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements. true

1.3
Turnover

Turnover represents amounts attributable to the year, exclusive of Value Added Tax, in respect of rents receivable for the period.

1.4
Investment property

Freehold investment property, which represents a completed care home held for use in an operating lease, is included in the balance sheet at its open market value and is not depreciated.

1.5
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and represent cash in hand and deposits held at call with banks.

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. Financial assets classified as receivable within one year are not amortised.

REFLECTIONS CARE HOME LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
1
Accounting policies
(Continued)
- 3 -
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.

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.

Deferred tax

Full provision is made for deferred tax assets and liabilities arising from all timing differences between the recognition of gains and losses in the financial statements and recognition in the tax computation, other than in respect of permanent differences arising from non-depreciation of investment property.

A net deferred tax asset is recognised only if it can be regarded as more likely than not that there will be suitable taxable profits from which the future reversal of the underlying timing differences can be deducted.


Deferred tax assets and liabilities are calculated at the tax enacted or substantively enacted at the balance sheet date.


Deferred tax assets and liabilities are not discounted.

2
Employees

During the current and preceding accounting periods, the average monthly number of staff employed by the company was nil.

REFLECTIONS CARE HOME LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 4 -
3
Investment property
2021
£
Fair value
At 1 April 2020
9,750,000
Revaluations
6,530,000
At 31 March 2021
16,280,000

The valuation of the investment property was made as at September 2021 by Prina Shah MRICS and Henry Harris MRICS of Cushman & Wakefield on an open market for existing use basis with subsequent additions recorded at cost pending external valuation. It is the opinion of the director that the carrying value stated above is a fair reflection of the market value of the property at the balance sheet date.

4
Debtors
2021
2020
Amounts falling due within one year:
£
£
Amounts owed by group undertakings
947,767
838,000
Other debtors
25,765
25,764
973,532
863,764
2021
2020
Amounts falling due after more than one year:
£
£
Amounts owed by group undertakings
-
0
9,433
Other debtors
161,600
186,146
161,600
195,579
Total debtors
1,135,132
1,059,343
5
Creditors: amounts falling due within one year
2021
2020
£
£
Trade creditors
4,800
9,900
Amounts due to group undertakings
604,418
-
0
Other creditors
5,100
140,377
614,318
150,277
REFLECTIONS CARE HOME LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 5 -
6
Creditors: amounts falling due after more than one year
2021
2020
£
£
Bank loans
6,107,063
6,107,063
Amounts due to group undertakings
1,055,828
1,629,998
Other creditors
94,900
73,900
7,257,791
7,810,961
The bank loan is secured by way of a debenture incorporating a fixed and floating charge covering the property and undertaking of the company.
The bank loan is repayable on the termination date in October 2022.
7
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2021
2020
Balances:
£
£
Accelerated capital allowances
(249,108)
(283,963)
Tax losses
(91,111)
(106,239)
Unrealised revaluation gain
1,653,438
412,738
1,313,219
22,536
2021
Movements in the year:
£
Liability at 1 April 2020
22,536
Charge to profit or loss
1,290,683
Liability at 31 March 2021
1,313,219
8
Called up share capital
2021
2020
£
£
Ordinary share capital
Issued
1 Ordinary share of £1
1
1
REFLECTIONS CARE HOME LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 6 -
9
Profit and loss reserves

Included within retained earnings is a non distributable amount of £7,231,424 (2020: £1,942,124) relating to the revaluation of investment property, stated net of the related deferred tax liability.

10
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 Lee Van Houplines.
The auditor was Azets Audit Services.
11
Financial commitments, guarantees and contingent liabilities

The company is party to unlimited cross guarantees, in favour of Bank Leumi (UK) plc, in respect of certain borrowings of all companies in the group headed by Burcot Holdings Limited and of Hartwood Care (2) Limited, a fellow subsidiary undertaking of the wider group headed by Cinnamon Care Homes LP. At 31 March 2021, the net borrowings encompassed by the cross guarantee amounted to £15,885,313 (2020: £15,885,313)

12
Related party transactions

The company has taken advantage of the exemption in Financial Reporting Standard 102 Section 33 "Related party disclosures" and has not disclosed transactions with group undertaking for entities within the group headed by Burcot Holdings Limited.

 

Year end balances with group undertakings included in the Burcot Holdings group are disclosed in aggregate in the notes to the accounts.

13
Parent company

The immediate parent undertaking of the company is Burcot Holdings Limited by virtue of its beneficial shareholding. The registered address of the immediate parent company is The Old House, 64 The Avenue, Egham, TW20 9AD.

2021-03-312020-04-01false21 March 2022CCH SoftwareCCH Accounts Production 2021.300No description of principal activityThis audit opinion is unqualifiedD P Walsh0094795312020-04-012021-03-31094795312021-03-31094795312020-03-3109479531core:CurrentFinancialInstrumentscore:WithinOneYear2021-03-3109479531core:CurrentFinancialInstrumentscore:WithinOneYear2020-03-3109479531core:Non-currentFinancialInstrumentscore:AfterOneYear2021-03-3109479531core:Non-currentFinancialInstrumentscore:AfterOneYear2020-03-3109479531core:Non-currentFinancialInstruments2021-03-3109479531core:CurrentFinancialInstruments2020-03-3109479531core:ShareCapital2021-03-3109479531core:ShareCapital2020-03-3109479531core:RetainedEarningsAccumulatedLosses2021-03-3109479531core:RetainedEarningsAccumulatedLosses2020-03-3109479531bus:Director12020-04-012021-03-31094795312020-03-3109479531core:Non-currentFinancialInstruments2020-03-3109479531core:WithinOneYear2021-03-3109479531core:WithinOneYear2020-03-3109479531core:AfterOneYear2021-03-3109479531core:AfterOneYear2020-03-3109479531core:CurrentFinancialInstruments2021-03-3109479531bus:PrivateLimitedCompanyLtd2020-04-012021-03-3109479531bus:SmallCompaniesRegimeForAccounts2020-04-012021-03-3109479531bus:FRS1022020-04-012021-03-3109479531bus:Audited2020-04-012021-03-3109479531bus:FullAccounts2020-04-012021-03-31xbrli:purexbrli:sharesiso4217:GBP