ACCOUNTS - Final Accounts preparation


Caseware UK (AP4) 2020.0.247 2020.0.247 2020-06-302020-06-3012019-07-01falseNo description of principal activity1truetrueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 10257312 2019-07-01 2020-06-30 10257312 2018-07-01 2019-06-30 10257312 2020-06-30 10257312 2019-06-30 10257312 c:Director1 2019-07-01 2020-06-30 10257312 d:ComputerEquipment 2019-07-01 2020-06-30 10257312 d:ComputerEquipment 2020-06-30 10257312 d:ComputerEquipment 2019-06-30 10257312 d:ComputerEquipment d:OwnedOrFreeholdAssets 2019-07-01 2020-06-30 10257312 d:CurrentFinancialInstruments 2020-06-30 10257312 d:CurrentFinancialInstruments 2019-06-30 10257312 d:Non-currentFinancialInstruments 2020-06-30 10257312 d:Non-currentFinancialInstruments 2019-06-30 10257312 d:CurrentFinancialInstruments d:WithinOneYear 2020-06-30 10257312 d:CurrentFinancialInstruments d:WithinOneYear 2019-06-30 10257312 d:Non-currentFinancialInstruments d:AfterOneYear 2020-06-30 10257312 d:Non-currentFinancialInstruments d:AfterOneYear 2019-06-30 10257312 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2020-06-30 10257312 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2019-06-30 10257312 d:ShareCapital 2020-06-30 10257312 d:ShareCapital 2019-06-30 10257312 d:RetainedEarningsAccumulatedLosses 2020-06-30 10257312 d:RetainedEarningsAccumulatedLosses 2019-06-30 10257312 c:FRS102 2019-07-01 2020-06-30 10257312 c:AuditExempt-NoAccountantsReport 2019-07-01 2020-06-30 10257312 c:FullAccounts 2019-07-01 2020-06-30 10257312 c:PrivateLimitedCompanyLtd 2019-07-01 2020-06-30 10257312 2 2019-07-01 2020-06-30 10257312 d:AcceleratedTaxDepreciationDeferredTax 2020-06-30 10257312 d:AcceleratedTaxDepreciationDeferredTax 2019-06-30 iso4217:GBP xbrli:pure

Registered number: 10257312









EXCELSIOR HEALTH LTD







UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 30 JUNE 2020

 
EXCELSIOR HEALTH LTD
REGISTERED NUMBER: 10257312

STATEMENT OF FINANCIAL POSITION
AS AT 30 JUNE 2020

2020
2019
Note
£
£

Fixed assets
  

Tangible assets
  
400
677

  
400
677

Current assets
  

Stocks
  
60,759
52,286

Debtors: amounts falling due within one year
  
1,167
9,900

Cash at bank and in hand
  
1,142
-

  
63,068
62,186

Creditors: amounts falling due within one year
  
(29,080)
(75,820)

Net current assets/(liabilities)
  
 
 
33,988
 
 
(13,634)

Total assets less current liabilities
  
34,388
(12,957)

Creditors: amounts falling due after more than one year
  
(50,000)
-

Provisions for liabilities
  

Deferred tax
  
(76)
(129)

  
 
 
(76)
 
 
(129)

Net liabilities
  
(15,688)
(13,086)


Capital and reserves
  

Called up share capital 
  
100
100

Profit and loss account
  
(15,788)
(13,186)

  
(15,688)
(13,086)


Page 1

 
EXCELSIOR HEALTH LTD
REGISTERED NUMBER: 10257312
    
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 30 JUNE 2020

The director considers that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

The director acknowledges her responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The Company has opted not to file the statement of comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 22 June 2021.




................................................
S Hundal
Director

The notes on pages 3 to 8 form part of these financial statements.

Page 2

 
EXCELSIOR HEALTH LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020

1.


General information

The legal form of the entity is a private company limited by share capital, registered in England and Wales and the registered address is situated at 9 Coronation Road, Cressex Business Park, High Wycombe, HP12 3TD.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The following principal accounting policies have been applied:

 
2.2

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.3

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
2.4

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

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 income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the Statement of Financial Position date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

Page 3

 
EXCELSIOR HEALTH LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020

2.Accounting policies (continued)

 
2.5

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Computer equipment
-
33%

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.6

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Work in progress and finished goods include labour and attributable overheads.

At each reporting date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.7

Debtors

Short term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.8

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.9

Creditors

Short term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

Page 4

 
EXCELSIOR HEALTH LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020

2.Accounting policies (continued)

 
2.10

Provisions for liabilities

Provisions are made where an event has taken place that gives the Company a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.
Provisions are charged as an expense to profit or loss in the year that the Company becomes aware of the obligation, and are measured at the best estimate at the Statement of Financial Position date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.
When payments are eventually made, they are charged to the provision carried in the Statement of Financial Position.

 
2.11

Financial instruments

The Company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in non-puttable ordinary shares.

Debt instruments (other than those wholly repayable or receivable within one year), including loans and other accounts receivable and payable, are initially measured at present value of the future cash flows and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade debtors and creditors, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received. However, if the arrangements of a short-term instrument constitute a financing transaction, like the payment of a trade debt deferred beyond normal business terms or financed at a rate of interest that is not a market rate or in the case of an out-right short-term loan not at market rate, the financial asset or liability is measured, initially, at the present value of the future cash flow discounted at a market rate of interest for a similar debt instrument and subsequently at amortised cost.

Investments in non-convertible preference shares and in non-puttable ordinary and preference shares are measured:
at fair value with changes recognised in the Statement of Comprehensive Income if the shares are publicly traded or their fair value can otherwise be measured reliably;
at cost less impairment for all other investments.

Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the Statement of Comprehensive Income.

For financial assets measured at amortised cost, the impairment loss is measured as the difference between an asset's carrying amount and the present value of estimated cash flows discounted at the asset's original effective interest rate. If a financial asset has a variable interest rate, the discount rate for measuring any impairment loss is the current effective interest rate determined under the contract.

For financial assets measured at cost less impairment, the impairment loss is measured as the difference between an asset's carrying amount and best estimate of the recoverable amount, which is an approximation of the amount that the Company would receive for the asset if it were to be sold at the reporting date.
Page 5

 
EXCELSIOR HEALTH LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020

2.Accounting policies (continued)


2.11
Financial instruments (continued)


Financial assets and liabilities are offset and the net amount reported in the Statement of Financial Position when there is an 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.

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 income as appropriate. The company does not currently apply hedge accounting for interest rate and foreign exchange derivatives.


3.


Employees

The average monthly number of employees, including directors, during the year was 1 (2019 - 1).


4.


Tangible fixed assets





Computer equipment

£



Cost or valuation


At 1 July 2019
840



At 30 June 2020

840



Depreciation


At 1 July 2019
163


Charge for the year on owned assets
277



At 30 June 2020

440



Net book value



At 30 June 2020
400



At 30 June 2019
677


5.


Debtors

2020
2019
Page 6

 
EXCELSIOR HEALTH LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020

5.Debtors (continued)

£
£


Other debtors
1,167
9,600

Prepayments and accrued income
-
300

1,167
9,900



6.


Cash and cash equivalents

2020
2019
£
£

Cash at bank and in hand
1,142
-

Less: bank overdrafts
-
(220)

1,142
(220)



7.


Creditors: Amounts falling due within one year

2020
2019
£
£

Bank overdrafts
-
220

Trade creditors
3,448
2,086

Other creditors
23,382
70,634

Accruals and deferred income
2,250
2,880

29,080
75,820



8.


Creditors: Amounts falling due after more than one year

2020
2019
£
£

Other loans
50,000
-

50,000
-


Page 7

 
EXCELSIOR HEALTH LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020

9.


Loans


Analysis of the maturity of loans is given below:


2020
2019
£
£




Amounts falling due after more than 5 years

Other loans
50,000
-

50,000
-

50,000
-



10.


Deferred taxation




2020


£






At beginning of year
(129)


Charged to profit or loss
53



At end of year
(76)

The provision for deferred taxation is made up as follows:

2020
2019
£
£


Accelerated capital allowances
(76)
(129)

(76)
(129)


11.


Related party transactions

Included in creditors amounts falling due within one year are amounts of £651 (2019 - £70,634) due to entities controlled by one of the directors. The amounts outstanding are repayable on demand and ree of interests 

 
Page 8