BIRSTALL_CARE_SERVICES_LI - Accounts


Company Registration No. 09915808 (England and Wales)
BIRSTALL CARE SERVICES LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021
PAGES FOR FILING WITH REGISTRAR
BIRSTALL CARE SERVICES LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 8
BIRSTALL CARE SERVICES LIMITED
BALANCE SHEET
AS AT
31 MARCH 2021
31 March 2021
- 1 -
2021
2020
Notes
£
£
£
£
Fixed assets
Tangible assets
3
137,845
95,303
Current assets
Debtors
4
2,873,289
1,858,977
Cash at bank and in hand
73,797
564,463
2,947,086
2,423,440
Creditors: amounts falling due within one year
5
(2,039,774)
(1,869,629)
Net current assets
907,312
553,811
Total assets less current liabilities
1,045,157
649,114
Creditors: amounts falling due after more than one year
6
(200,427)
(374,478)
Provisions for liabilities
(12,937)
(2,635)
Net assets
831,793
272,001
Capital and reserves
Called up share capital
8
1
1
Profit and loss reserves
831,792
272,000
Total equity
831,793
272,001

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 21 March 2022 and are signed on its behalf by:
G A Swire
Director
Company Registration No. 09915808
BIRSTALL CARE SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021
- 2 -
1
Accounting policies
Company information

Birstall Care Services 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. The principal accounting policies adopted are set out below.

The financial statements of the company are consolidated in the financial statements of Birstall Care Holdings Limited. These consolidated financial statements may be obtained from Companies House, Crown Way, Maindy, Cardiff, CF4 3UZ.

1.2
Going concern

The directors have no reason to believe that financial support will be withdrawn by external funders or by the company's immediate and ultimate parent undertakings. According the financial statements have been prepared on a going concern basis.

1.3
Turnover

Turnover represents income generated from the principal activity of the company, provision of residential care for the elderly. It is recognised at the point the attributable service is delivered. Turnover is recorded to the extent that it is probable that the economic benefits will flow to the company and the turnover can be reliably measured. Turnover is measured as the fair value of the consideration received and receivable, excluding discounts, rebates, value added tax and other sales taxes.

1.4
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:

Fixtures, fittings & equipment
5 - 25% straight line
Computer equipment
50% straight line
Motor vehicles
20% straight line

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.

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.

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

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

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 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.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

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.

BIRSTALL CARE SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
1
Accounting policies
(Continued)
- 4 -
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.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are enacted or substantively enacted at the balance sheet date. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.8
Employee benefits

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
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

1.11
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
Employees

The average monthly number of persons employed by the company during the year was 116 (2020: 125).

BIRSTALL CARE SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 5 -
3
Tangible fixed assets
Fixtures, fittings & equipment
Computer equipment
Motor vehicles
Total
£
£
£
£
Cost
At 1 April 2020
116,524
35,545
36,688
188,757
Additions
57,397
8,308
28,479
94,184
At 31 March 2021
173,921
43,853
65,167
282,941
Depreciation and impairment
At 1 April 2020
42,383
30,892
20,179
93,454
Depreciation charged in the year
31,296
3,771
16,575
51,642
At 31 March 2021
73,679
34,663
36,754
145,096
Carrying amount
At 31 March 2021
100,242
9,190
28,413
137,845
At 31 March 2020
74,141
4,653
16,509
95,303
4
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
346,456
599,882
Amounts owed by group undertakings
2,120,950
944,956
Other debtors
158,919
314,139
2,626,325
1,858,977
2021
2020
Amounts falling due after more than one year:
£
£
Amounts owed by group undertakings
246,964
-
0
Total debtors
2,873,289
1,858,977
BIRSTALL CARE SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 6 -
5
Creditors: amounts falling due within one year
2021
2020
£
£
Obligations under finance leases
21,944
6,941
Trade creditors
87,244
22,886
Amounts owed to group undertakings
1,031,293
911,997
Corporation tax
119,648
65,381
Other taxation and social security
57,277
41,156
Other creditors
275,582
313,259
Accruals and deferred income
446,786
508,009
2,039,774
1,869,629
6
Creditors: amounts falling due after more than one year
2021
2020
£
£
Obligations under finance leases
12,230
12,532
Amounts owed to group undertakings
-
0
141,021
Other creditors
188,197
220,925
200,427
374,478
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
13,891
3,597
Short term timing differences
(954)
(962)
12,937
2,635
2021
Movements in the year:
£
Liability at 1 April 2020
2,635
Charge to profit or loss
10,302
Liability at 31 March 2021
12,937
BIRSTALL CARE SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 7 -
8
Called up share capital
2021
2020
£
£
Ordinary share capital
Issued
1 Ordinary share of £1
1
1
9
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.
BIRSTALL CARE SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 8 -
10
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 Birstall Care Holdings Limited.

 

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

 

At the balance sheet date, the company was owed £nil (2020: £800,000) by Cinnamon Finance Company Limited, a fellow member of the group headed by Cinnamon Care Homes LP.

 

At the balance sheet date, the company was owed £568,293 (2020: £136,365) by Battersea Care Limited, a fellow member of the group headed by Cinnamon Care Homes LP. The balance is interest free and repayable on demand, and has therefore been classified as falling due within one year.

 

At the balance sheet date, the company was owed £700,000 (2020: £nil) by Battersea Care Home Limited, a fellow member of the group headed by Cinnamon Care Homes LP. The balance is interest free and repayable on demand, and has therefore been classified as falling due within one year.

 

At the balance sheet date, the company was owed £246,964 (2020: £nil) by Eastcote Care Limited, a fellow member of the group headed by Cinnamon Care Homes LP. The balance is interest free and repayable on demand, however due to the longer term nature of the advance it has been classified as falling due in greater than one year.

 

At the balance sheet date, the company was owed £52,000 (2020: £nil) by Eastcote Land Limited, a fellow member of the group headed by Cinnamon Care Homes LP. The balance is interest free and repayable on demand, and has therefore been classified as falling due within one year.

 

At the balance sheet date, the company owed £nil (2020: £137,501) to Blackheath Care Limited, a fellow member of the group headed by Cinnamon Care Homes LP.

Unless otherwise stated, notional interest charges between fellow subsidiary undertakings, as required by FRS 102, have been disregarded on the grounds of materiality.

 

During the year Cinnamon Care Collection Limited ("CCC"), a related party by virtue of common directorship paid central expenses on behalf of the company. Additionally, CCC charged a management fee to the company totalling £215,408 (2020: £200,791). £30,662 (2020: £33,340) was owed to CCC at the balance sheet date.

11
Parent company

The immediate parent undertaking of the company is Birstall Care 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 unqualifiedG A SwireC Hunt099158082020-04-012021-03-31099158082021-03-31099158082020-03-3109915808core:FurnitureFittings2021-03-3109915808core:ComputerEquipment2021-03-3109915808core:MotorVehicles2021-03-3109915808core:FurnitureFittings2020-03-3109915808core:ComputerEquipment2020-03-3109915808core:MotorVehicles2020-03-3109915808core:CurrentFinancialInstrumentscore:WithinOneYear2021-03-3109915808core:CurrentFinancialInstrumentscore:WithinOneYear2020-03-3109915808core:Non-currentFinancialInstrumentscore:AfterOneYear2021-03-3109915808core:Non-currentFinancialInstrumentscore:AfterOneYear2020-03-3109915808core:CurrentFinancialInstruments2021-03-3109915808core:CurrentFinancialInstruments2020-03-3109915808core:Non-currentFinancialInstruments2021-03-3109915808core:Non-currentFinancialInstruments2020-03-3109915808core:ShareCapital2021-03-3109915808core:ShareCapital2020-03-3109915808core:RetainedEarningsAccumulatedLosses2021-03-3109915808core:RetainedEarningsAccumulatedLosses2020-03-3109915808bus:Director22020-04-012021-03-3109915808core:FurnitureFittings2020-04-012021-03-3109915808core:ComputerEquipment2020-04-012021-03-3109915808core:MotorVehicles2020-04-012021-03-3109915808core:FurnitureFittings2020-03-3109915808core:ComputerEquipment2020-03-3109915808core:MotorVehicles2020-03-31099158082020-03-3109915808core:WithinOneYear2021-03-3109915808core:WithinOneYear2020-03-3109915808core:Non-currentFinancialInstruments12021-03-3109915808core:Non-currentFinancialInstruments12020-03-3109915808core:OtherGroupMember22020-04-012021-03-3109915808core:OtherGroupMember32020-04-012021-03-3109915808core:OtherGroupMember42020-04-012021-03-3109915808core:OtherGroupMember52020-04-012021-03-3109915808core:OtherGroupMember22021-03-3109915808core:OtherGroupMember32021-03-3109915808core:OtherGroupMember42021-03-3109915808core:OtherGroupMember52021-03-3109915808bus:PrivateLimitedCompanyLtd2020-04-012021-03-3109915808bus:SmallCompaniesRegimeForAccounts2020-04-012021-03-3109915808bus:FRS1022020-04-012021-03-3109915808bus:Audited2020-04-012021-03-3109915808bus:Director12020-04-012021-03-3109915808bus:FullAccounts2020-04-012021-03-31xbrli:purexbrli:sharesiso4217:GBP