WESTERN_HEALTH_CARE_LIMIT - Accounts


Company Registration No. 02295520 (England and Wales)
WESTERN HEALTH CARE LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 MARCH 2022
Level 1, Devonshire House
One Mayfair Place
London
United Kingdom
W1J 8AJ
WESTERN HEALTH CARE LIMITED
CONTENTS
Page
Company information
1
Strategic report
2 - 5
Directors' report
6 - 7
Directors' responsibilities statement
8
Independent auditor's report
9 - 12
Statement of comprehensive income
13
Balance sheet
14 - 15
Statement of changes in equity
16
Statement of cash flows
17
Notes to the financial statements
18 - 30
The following pages do not form part of the financial statements
Detailed profit and loss account
Schedule of administrative expenses
WESTERN HEALTH CARE LIMITED
COMPANY INFORMATION
- 1 -
Directors
Mr P. A. Rogers
Mrs M. H. Rogers
Secretary
Mrs M. H. Rogers
Company number
02295520
Registered office
The Downs House
Reservoir Lane
Petersfield
Hampshire
GU32 2HX
Auditor
TC Group
Level 1, Devonshire House
One Mayfair Place
London
W1J 8AJ
WESTERN HEALTH CARE LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2022
- 2 -

The directors present the strategic report for the year ended 31 March 2022.

 

Principal activities

The principal activity of the company has continued to be that of running care homes for the elderly.

Fair review of the business

The business traded successfully during the year, turnover was up around 9% and profits were up around 22% on previous year. As expected trading through the Covid-19 pandemic is proving challenging, however the effect has been considerably less than expected and the Directors remain confident that the company will remain profitable for the coming year.

 

 

Future developments

The company had been planning to redevelop Stroud House, into a dedicated Dementia Care Home, using the household model of care. This will involve building a new care home in 2 stages, allowing current occupants to remain whilst phase 1 is completed and then transfer to the new home, whilst phase two is completed, the full redevelopment is expected to take 90 weeks and the home will remain operational throughout. However, with the advent of Coronavirus this project is still on hold until the care market returns to normal trading.

 

WESTERN HEALTH CARE LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 3 -
Principal risks and uncertainties

The principal risks and uncertainties faced by the Company are Covid-19, competition, staffing and inflation, we can mitigate these risks in the following ways;

• Covid-19; The company took a proactive approach, going into lockdown before the government made this a requirement for care homes, we also increased our infection control procedures and took a proactive approach to PPE, even sourcing face masks from Hong Kong directly through a local contact. The company continues to remain Covid-19 free and had no cases at Downs House or Stroud House throughout the trading year. The company remain vigilant to the ongoing threat posed by Covid-19 to both staff and residents and control measures will remain in place until the pandemic has passed. These include, continued high levels of infection control, limiting visitors, ensuring the correct use of PPE at all times and holding a minimum of 1 months’ additional stock of PPE to cover shortages that may occur if cases start to rise rapidly. An additional fallout as a result of the Covid-19 pandemic has been a substantial fall in enquiries from private funded clients. To counter this we have stepped up our contact with Local Authorities and provide additional Covid-19 information to potential private clients to reassure them of the safety measures in place. We are starting to see some positive results from this and remain confident that the long-term care market is buoyant.

• Financial difficulties due to Covid-19: The company is continuing to maintain profitable trading despite the effects of the Pandemic and furthermore has large reserves built up for the development at Stroud House, if necessary these can be deployed providing significant resilience to the business.

• Competition: We have an excellent reputation within the local community and healthcare professionals, with most clients coming through word of mouth recommendations. This has meant in practice that despite a new Care Home being built only around 3 miles away from us, occupancy until the Covid pandemic remained good. We fundamentally believe that the long-term care market, will return as there is a limit to the level of care that can be provided in the community and anticipate normal levels of occupancy returning by the summer of 2022. In this respect the current shortage of staff may help as some clients may struggle to obtain the necessary levels of care at home.

• Staffing: With our good reputation as an employer the company has not been affected as much as many of our competitors in healthcare, but recruitment has proved more difficult than initially anticipated and the hoped for transfer of people from hospitality has not materialized. The company is taking a pro-active approach and has brought forward pay rises and also has obtained a Sponsorship licence to bring senior care workers from overseas.

• Inflation: There have been significant increases in Staff, Energy and other supply costs in the year and we foresee this continuing well into the coming year. We intend to mitigate the effect of these by increasing fees above usual percentages in April 2023, we believe our customers are well aware of the inflationary pressures we are under and will be willing to accept increasing fees in order for us to continue to provide high levels of care.

WESTERN HEALTH CARE LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 4 -
Key performance indicators

The Company monitors its performance against its strategic objectives by means of key performance indicators. The main KPIs used are Turnover, Occupancy and Net Profit which can be seen in the table below:

 

KPI

2022

2021

2020

Turnover

2,720,843

2,495,698

2,859,669

Occupancy Downs

76%

76%

92.2%

Occupancy Stroud

87%

83%

84%

Group Occupancy

81.5%

79.5%

88%

Operating Profit Margin

31.6%

30%

28%

 

Operating profit as a percentage of turnover has improved slightly, this is due to implementing cost controls and grants provided to support healthcare during Covid-19. We are continuing to upgrade our facilities and it is expected that this will help to drive higher occupancy and fees when the pandemic passes. As mentioned in Covid-19 contingencies the company has good reserves of cash that will allow it to continue to trade even if occupancy falls considerably.

Environmental policies and corporate social responsibilities

Western Health Care is committed to reducing its impact on the planet and supporting the community and charities that work within our healthcare sector. Whilst this has proved more difficult during the pandemic we remain committed to this goal.

 

To reduce our environmental impact, we now work with a clinical waste supplier that has zero landfill, instead converting plastic waste to recycled plastic products. We are continuing to actively look at using cleaning products that have the lowest environmental impact. In an industry that is required to use a lot of single use products to maintain hygiene standards, we will strive to find alternative bio-degradable products and where that is not possible to find innovative ways of reducing our use of these products.

 

We also supported and fundraised for the following local and national charities; Cancer Research, Alzheimer’s Society, Butser Home Start, Circus Star, the Royal British Legion and Disaster Emergency Committee. We will continue to support these and other charities going forward and intend to increase our support year on year.

 

WESTERN HEALTH CARE LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 5 -
Brexit planning

Western Health Care does not trade directly with the EU, however we have contacted our key suppliers (Food, Medicines, Cleaning Products) and have been assured that there will be no significant shortages as a result of tariff changes in January 2022. However, we do believe there will likely be some price rises.

 

On behalf of the board

Mr P. A. Rogers
Director
28 December 2022
WESTERN HEALTH CARE LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2022
- 6 -

The directors present their annual report and financial statements for the year ended 31 March 2022.

Principal activities

The principal activity of the company in the year under review was that of operating residential care homes trading as 'South Downs Care'.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mr P. A. Rogers
Mrs M. H. Rogers
Results and dividends

The results for the year are set out on page 13.

Ordinary dividends were paid amounting to £167,200. The directors do not recommend payment of a final dividend.

Auditor
TC Group are deemed to be re-appointed under section 487(2) of the Companies Act 2006.
WESTERN HEALTH CARE LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 7 -
Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

On behalf of the board
Mr P. A. Rogers
Director
28 December 2022
WESTERN HEALTH CARE LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 MARCH 2022
- 8 -

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

 

  •     select suitable accounting policies and then apply them consistently;

  •     make judgements and accounting estimates that are reasonable and prudent;

  •     prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

WESTERN HEALTH CARE LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF WESTERN HEALTH CARE LIMITED
- 9 -
Opinion

We have audited the financial statements of Western Health Care Limited (the 'company') for the year ended 31 March 2022 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows 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 FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion 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 opinion

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 opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

WESTERN HEALTH CARE LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF WESTERN HEALTH CARE LIMITED
- 10 -

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

  • the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report and the directors' report.

 

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

 

  •     adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

  •     the financial statements are not in agreement with the accounting records and returns; or

  •     certain disclosures of remuneration specified by law are not made; or

  •     we have not received all the information and explanations we require for our audit.

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

 

Irregularities, including fraud, are instances of non-compliance with laws and regulations. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

 

Extent to which the audit was considered capable of detecting irregularities, including fraud

The objectives of our audit, in respect to fraud, are: to identify and assess the risks of material misstatement of the financial statements due to fraud; to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud, through designing and implementing appropriate responses; and to respond appropriately to fraud or suspected fraud identified during the audit. However, the primary responsibility for the prevention and detection of fraud rests with both those charged with governance of the entity and its management.

WESTERN HEALTH CARE LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF WESTERN HEALTH CARE LIMITED
- 11 -

Our approach was as follows:

 

  • We identified areas of laws and regulations that could reasonably be expected to have a material effect on the financial statements from our general commercial and sector experience, and through discussion with the directors and other management (as required by auditing standards), and discussed with the directors and other management the policies and procedures regarding compliance with laws and regulations;

  • We considered the legal and regulatory frameworks directly applicable to the financial statements reporting framework (FRS 102 and the Companies Act 2006) and the relevant tax compliance regulations in the UK;

  • We considered the nature of the industry, the control environment and business performance, including the key drivers for management’s remuneration;

  • We communicated identified laws and regulations throughout our team and remained alert to any indications of non-compliance throughout the audit;

  • We considered the procedures and controls that the company has established to address risks identified, or that otherwise prevent, deter and detect fraud; and how senior management monitors those programmes and controls.

 

Based on this understanding we designed our audit procedures to identify non-compliance with such laws and regulations. Where the risk was considered to be higher, we performed audit procedures to address each identified fraud risk. These procedures included: testing manual journals; reviewing the financial statement disclosures and testing to supporting documentation; performing analytical procedures; and enquiring of management, and were designed to provide reasonable assurance that the financial statements were free from fraud or error.

 

Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, the further removed non-compliance with laws and regulations (irregularities) is from the events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standards would identify it. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation. We are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all laws and regulations.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/Our-Work/Audit/Audit-and-assurance/Standards-and-guidance/Standards-and-guidance-for-auditors/Auditors-responsibilities-for-audit/Description-of-auditors-responsibilities-for-audit.aspx. This description forms part of our auditor’s report.

 

 

 

WESTERN HEALTH CARE LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF WESTERN HEALTH CARE LIMITED
- 12 -

Use of our report

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members, as a body, for our audit work, for this report, or for the opinions we have formed.

For and on behalf of TC Group
Statutory Auditor
28 December 2022
Office: London
WESTERN HEALTH CARE LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2022
- 13 -
2022
2021
Notes
£
£
Turnover
3
2,720,843
2,495,698
Cost of sales
(1,672,689)
(1,549,055)
Gross profit
1,048,154
946,643
Administrative expenses
(359,674)
(410,576)
Other operating income
171,795
202,876
Operating profit
4
860,275
738,943
Interest receivable and similar income
7
3,940
8,463
Interest payable and similar expenses
8
(33,846)
(55,954)
Profit before taxation
830,369
691,452
Tax on profit
9
(153,643)
(135,189)
Profit for the financial year
676,726
556,263

The Statement of Comprehensive Income has been prepared on the basis that all operations are continuing operations.

The notes on pages 18 to 30 form part of these financial statements
WESTERN HEALTH CARE LIMITED
BALANCE SHEET
AS AT
31 MARCH 2022
31 March 2022
- 14 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
11
3,785,293
3,823,206
Current assets
Stocks
12
1,500
1,500
Debtors
13
38,960
352,572
Cash at bank and in hand
616,725
1,275,477
657,185
1,629,549
Creditors: amounts falling due within one year
14
(469,961)
(1,989,764)
Net current assets/(liabilities)
187,224
(360,215)
Total assets less current liabilities
3,972,517
3,462,991
Provisions for liabilities
(265,329)
(265,329)
Net assets
3,707,188
3,197,662
Capital and reserves
Called up share capital
18
100
100
Profit and loss reserves
3,707,088
3,197,562
Total equity
3,707,188
3,197,662
WESTERN HEALTH CARE LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2022
31 March 2022
- 15 -
The financial statements were approved by the board of directors and authorised for issue on 28 December 2022 and are signed on its behalf by:
Mr P. A. Rogers
Director
Company Registration No. 02295520
The notes on pages 18 to 30 form part of these financial statements
WESTERN HEALTH CARE LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2022
- 16 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 April 2020
100
2,845,139
2,845,239
Year ended 31 March 2021:
Profit and total comprehensive income for the year
-
556,263
556,263
Dividends
10
-
(203,840)
(203,840)
Balance at 31 March 2021
100
3,197,562
3,197,662
Year ended 31 March 2022:
Profit and total comprehensive income for the year
-
676,726
676,726
Dividends
10
-
(167,200)
(167,200)
Balance at 31 March 2022
100
3,707,088
3,707,188
WESTERN HEALTH CARE LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2022
- 17 -
2022
2021
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
21
1,263,702
789,507
Interest paid
(33,846)
(55,954)
Income taxes paid
(129,286)
(134,043)
Net cash inflow from operating activities
1,100,570
599,510
Investing activities
Purchase of tangible fixed assets
(24,182)
(10,188)
Interest received
3,940
8,463
Net cash used in investing activities
(20,242)
(1,725)
Financing activities
Repayment of bank loans
(1,571,880)
(820,055)
Dividends paid
(167,200)
(203,840)
Net cash used in financing activities
(1,739,080)
(1,023,895)
Net decrease in cash and cash equivalents
(658,752)
(426,110)
Cash and cash equivalents at beginning of year
1,275,477
1,701,587
Cash and cash equivalents at end of year
616,725
1,275,477
The notes on pages 18 to 30 form part of these financial statements
WESTERN HEALTH CARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
- 18 -
1
Accounting policies
Company information

Western Health Care Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Downs House, Reservoir Lane, Petersfield, Hampshire, United Kingdom, GU32 2HX.

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.

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 on the historical cost convention. Investment property is recognised at fair value. The principal accounting policies adopted are set out below.

1.2
Going concern

At the date of approval of these financial statements the UK is subject to a range of Government measures which are in place to address the COVID-19 pandemic that is having a significant detrimental impact on the social and financial economies of the world. These factors and any future policy announcements by the UK Government are largely outside the control of the company's management. The directors cannot reasonably estimate the duration and severity of this pandemic, and therefore cannot quantify the impact on the business in terms of sales, profitability, and cash flows. true

 

As set out in the statement of directors' responsibilities statement on page 5, in preparing these financial statements the directors are required to prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business. In satisfaction of this responsibility the directors have prepared forecasts (including cash flows) for the next 12 months and considered the company's ability to meet its liabilities as they fall due, based upon the information available to the directors at the date of these financial statements.

 

On the basis of the above, the directors therefore have a reasonable expectation that the company has adequate resources to contend with the uncertainties that may arise as a result as a result of the COVID-19 pandemic, and to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing these financial statements.

1.3
Turnover and revenue recognition

Turnover represents fees receivable, and income for the provision of residential care home services which are recognised in the period to which they relate.

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.

WESTERN HEALTH CARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 19 -

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 property
-   1% Reducing Balance
Furniture and equipment
-   15% Reducing Balance
Office equipment
-   15% Reducing Balance
Motor vehicles
-   25% 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.

1.5
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.

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.7
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.

1.8
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.

WESTERN HEALTH CARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 20 -
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.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

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.

WESTERN HEALTH CARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 21 -
Basic financial liabilities

Basic financial liabilities, including creditors and bank loans, 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.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

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

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.

WESTERN HEALTH CARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 22 -
Deferred tax

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date where transactions or events have occurred at that date that will result in an obligation to pay more, or a right to pay less or to receive more tax.

 

Deferred tax is measured on an undiscounted basis at the tax rates that are expected to apply in the periods in which timing differences reverse, based on tax rates and laws enacted or substantively enacted at the balance sheet date.

1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense.

1.12
Retirement benefits

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

1.13
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

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.

3
Turnover and other revenue

An analysis of the company's turnover is as follows:

2022
2021
£
£
Turnover
United Kingdom
2,720,843
2,495,698

All of the company's turnover is from the same class of business.

WESTERN HEALTH CARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 23 -
4
Operating profit
2022
2021
Operating profit for the year is stated after charging/(crediting):
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
3,600
3,600
Depreciation of owned tangible fixed assets
62,095
60,645
Operating lease charges
19,645
18,030
5
Employees

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

2022
2021
Number
Number
Administrative staff
6
2
Management staff
5
5
Household staff
51
52
Total
62
59

Their aggregate remuneration comprised:

2022
2021
£
£
Wages and salaries
1,072,071
996,356
Social security costs
74,563
68,069
Pension costs
58,669
117,368
1,205,303
1,181,793
6
Directors' remuneration
2022
2021
£
£
Remuneration for qualifying services
20,016
23,704
Company pension contributions to defined contribution schemes
40,226
75,226
60,242
98,930
WESTERN HEALTH CARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
6
Directors' remuneration
(Continued)
- 24 -

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2021 - 2).

7
Interest receivable and similar income
2022
2021
£
£
Interest income
Interest on bank deposits
3,940
8,463

Investment income includes the following:

Interest on financial assets not measured at fair value through profit or loss
3,940
8,463
8
Interest payable and similar expenses
2022
2021
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
33,846
55,954
9
Taxation
2022
2021
£
£
Current tax
UK corporation tax on profits for the current period
153,662
129,305
Adjustments in respect of prior periods
(19)
-
0
Total current tax
153,643
129,305
Deferred tax
Origination and reversal of timing differences
-
0
5,884
Total tax charge
153,643
135,189
WESTERN HEALTH CARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
9
Taxation
(Continued)
- 25 -

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2022
2021
£
£
Profit before taxation
830,369
691,452
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2021: 19.00%)
157,770
131,376
Permanent capital allowances in excess of depreciation
(4,110)
-
0
Under/(over) provided in prior years
(17)
-
0
Deferred tax on accelerated capital allowances
-
0
3,813
Taxation charge for the year
153,643
135,189
10
Dividends
2022
2021
£
£
Equity dividends paid
167,200
203,840
WESTERN HEALTH CARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 26 -
11
Tangible fixed assets
Freehold property
Furniture and equipment
Office equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 April 2021
4,017,479
240,433
42,688
71,744
4,372,344
Additions
-
0
15,232
-
0
8,950
24,182
At 31 March 2022
4,017,479
255,665
42,688
80,694
4,396,526
Depreciation and impairment
At 1 April 2021
311,847
146,372
26,632
64,287
549,138
Depreciation charged in the year
37,375
18,370
2,435
3,915
62,095
At 31 March 2022
349,222
164,742
29,067
68,202
611,233
Carrying amount
At 31 March 2022
3,668,257
90,923
13,621
12,492
3,785,293
At 31 March 2021
3,705,632
94,061
16,056
7,457
3,823,206
12
Stocks
2022
2021
£
£
Finished goods
1,500
1,500
13
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
26,533
39,922
Other debtors
12,427
312,650
38,960
352,572
WESTERN HEALTH CARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 27 -
14
Creditors: amounts falling due within one year
2022
2021
Notes
£
£
Bank loans
15
-
0
1,571,880
Trade creditors
118,395
108,060
Corporation tax
153,662
129,305
Other taxation and social security
25,613
16,830
Other creditors
167,456
158,854
Accruals and deferred income
4,835
4,835
469,961
1,989,764

The finance lease is secured against the asset to which it relates.

15
Loans and overdrafts
2022
2021
£
£
Bank loans
-
0
1,571,880
Payable within one year
-
0
1,571,880

The bank loan was secured against all of the assets held by the company. The bank loans were repayable in monthly instalments until October 2021 when the remaining balance of £1,571,880 was repaid as one final payment. Interest was payable at a rate of 1.17%.

16
Deferred taxation

Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

Liabilities
Liabilities
2022
2021
Balances:
£
£
Accelerated capital allowances
-
265,329
Tax losses
265,329
-
265,329
265,329
There were no deferred tax movements in the year.
WESTERN HEALTH CARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
16
Deferred taxation
(Continued)
- 28 -
17
Retirement benefit schemes
2022
2021
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
58,669
117,368

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

18
Share capital
2022
2021
Ordinary share capital
£
£
Issued and fully paid
Ordinary A shares of 10p each
51
51
Ordinary B shares of 10p each
25
25
Ordinary C shares of 10p each
24
24
100
100

All share classes have voting rights and rights to participate in dividend distribution.

WESTERN HEALTH CARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 29 -
19
Related party transactions

During the year, a close member of the family of the directors was provided with care services by the company for a cost of £10,549 (2021 - £21,097). As at 31 March 2022 £Nil (2021 - £25,392) was receivable from that person and is included in trade debtors.

 

The key management personnel are deemed to be the same as the directors.

20
Operating lease commitments

At the reporting end date the company had outstanding commitments for future minimum lease payments under operating leases, which fall due as follows:

2022
2021
£
£
Within one year
3,493
8,316
Between two and five years
-
0
3,493
3,493
11,809
21
Cash generated from operations
2022
2021
£
£
Profit for the year after tax
676,726
556,263
Adjustments for:
Taxation charged
153,643
135,189
Finance costs
33,846
55,954
Investment income
(3,940)
(8,463)
Depreciation and impairment of tangible fixed assets
62,095
60,645
Movements in working capital:
Decrease/(increase) in debtors
313,612
(38,434)
Increase in creditors
27,720
28,353
Cash generated from operations
1,263,702
789,507
WESTERN HEALTH CARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 30 -
22
Analysis of changes in net funds/(debt)
1 April 2021
Cash flows
31 March 2022
£
£
£
Cash at bank and in hand
1,275,477
(658,752)
616,725
Borrowings excluding overdrafts
(1,571,880)
1,571,880
-
(296,403)
913,128
616,725
2022-03-312021-04-01falseCCH SoftwareCCH Accounts Production 2022.300Mr P. A. RogersMr P. A. RogersMrs M. H. Rogers022955202021-04-012022-03-3102295520bus:Director22021-04-012022-03-3102295520bus:CompanySecretaryDirector12021-04-012022-03-3102295520bus:CompanySecretary12021-04-012022-03-3102295520bus:Director12021-04-012022-03-3102295520bus:RegisteredOffice2021-04-012022-03-31022955202022-03-31022955202020-04-012021-03-3102295520core:RetainedEarningsAccumulatedLosses2020-04-012021-03-3102295520core:RetainedEarningsAccumulatedLosses2021-04-012022-03-31022955202021-03-3102295520core:LandBuildingscore:OwnedOrFreeholdAssets2022-03-3102295520core:FurnitureFittings2022-03-3102295520core:ComputerEquipment2022-03-3102295520core:MotorVehicles2022-03-3102295520core:LandBuildingscore:OwnedOrFreeholdAssets2021-03-3102295520core:FurnitureFittings2021-03-3102295520core:ComputerEquipment2021-03-3102295520core:MotorVehicles2021-03-3102295520core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-3102295520core:CurrentFinancialInstrumentscore:WithinOneYear2021-03-3102295520core:CurrentFinancialInstruments2022-03-3102295520core:CurrentFinancialInstruments2021-03-3102295520core:ShareCapital2022-03-3102295520core:ShareCapital2021-03-3102295520core:RetainedEarningsAccumulatedLosses2022-03-3102295520core:RetainedEarningsAccumulatedLosses2021-03-3102295520core:ShareCapitalOrdinaryShares2022-03-3102295520core:ShareCapitalOrdinaryShares2021-03-310229552012021-04-012022-03-310229552012020-04-012021-03-31022955202021-03-31022955202020-03-3102295520core:LandBuildingscore:OwnedOrFreeholdAssets2021-04-012022-03-3102295520core:FurnitureFittings2021-04-012022-03-3102295520core:ComputerEquipment2021-04-012022-03-3102295520core:MotorVehicles2021-04-012022-03-3102295520core:UKTax2021-04-012022-03-3102295520core:UKTax2020-04-012021-03-310229552022021-04-012022-03-310229552022020-04-012021-03-3102295520core:LandBuildingscore:OwnedOrFreeholdAssets2021-03-3102295520core:FurnitureFittings2021-03-3102295520core:ComputerEquipment2021-03-3102295520core:MotorVehicles2021-03-3102295520core:WithinOneYear2022-03-3102295520core:WithinOneYear2021-03-3102295520core:BetweenTwoFiveYears2022-03-3102295520core:BetweenTwoFiveYears2021-03-3102295520bus:PrivateLimitedCompanyLtd2021-04-012022-03-3102295520bus:FRS1022021-04-012022-03-3102295520bus:Audited2021-04-012022-03-3102295520bus:FullAccounts2021-04-012022-03-31xbrli:purexbrli:sharesiso4217:GBP