AVK Dental Care Limited - Period Ending 2021-03-31

AVK Dental Care Limited - Period Ending 2021-03-31


AVK Dental Care Limited SC458451 false 2020-04-01 2021-03-31 2021-03-31 The principal activity of the company is the provision of dental practice activities Digita Accounts Production Advanced 6.29.9459.0 true SC458451 2020-04-01 2021-03-31 SC458451 2021-03-31 SC458451 core:RetainedEarningsAccumulatedLosses 2021-03-31 SC458451 core:ShareCapital 2021-03-31 SC458451 core:FinancialAssetsDesignatedFairValueThroughProfitOrLoss core:CurrentFinancialInstruments 2021-03-31 SC458451 core:CurrentFinancialInstruments 2021-03-31 SC458451 core:CurrentFinancialInstruments core:WithinOneYear 2021-03-31 SC458451 core:Non-currentFinancialInstruments 2021-03-31 SC458451 core:Non-currentFinancialInstruments core:AfterOneYear 2021-03-31 SC458451 core:Goodwill 2021-03-31 SC458451 core:LandBuildings 2021-03-31 SC458451 core:MotorVehicles 2021-03-31 SC458451 core:OtherPropertyPlantEquipment 2021-03-31 SC458451 bus:SmallEntities 2020-04-01 2021-03-31 SC458451 bus:AuditExemptWithAccountantsReport 2020-04-01 2021-03-31 SC458451 bus:FullAccounts 2020-04-01 2021-03-31 SC458451 bus:SmallCompaniesRegimeForAccounts 2020-04-01 2021-03-31 SC458451 bus:RegisteredOffice 2020-04-01 2021-03-31 SC458451 bus:Director1 2020-04-01 2021-03-31 SC458451 bus:Director2 2020-04-01 2021-03-31 SC458451 bus:PrivateLimitedCompanyLtd 2020-04-01 2021-03-31 SC458451 bus:Agent1 2020-04-01 2021-03-31 SC458451 core:Goodwill 2020-04-01 2021-03-31 SC458451 core:LandBuildings 2020-04-01 2021-03-31 SC458451 core:MotorVehicles 2020-04-01 2021-03-31 SC458451 core:OtherPropertyPlantEquipment 2020-04-01 2021-03-31 SC458451 core:PlantMachinery 2020-04-01 2021-03-31 SC458451 countries:Scotland 2020-04-01 2021-03-31 SC458451 2020-03-31 SC458451 core:Goodwill 2020-03-31 SC458451 core:LandBuildings 2020-03-31 SC458451 core:MotorVehicles 2020-03-31 SC458451 core:OtherPropertyPlantEquipment 2020-03-31 SC458451 2019-04-01 2020-03-31 SC458451 2020-03-31 SC458451 core:RetainedEarningsAccumulatedLosses 2020-03-31 SC458451 core:ShareCapital 2020-03-31 SC458451 core:FinancialAssetsDesignatedFairValueThroughProfitOrLoss core:CurrentFinancialInstruments 2020-03-31 SC458451 core:CurrentFinancialInstruments 2020-03-31 SC458451 core:CurrentFinancialInstruments core:WithinOneYear 2020-03-31 SC458451 core:Non-currentFinancialInstruments 2020-03-31 SC458451 core:Non-currentFinancialInstruments core:AfterOneYear 2020-03-31 SC458451 core:Goodwill 2020-03-31 SC458451 core:LandBuildings 2020-03-31 SC458451 core:MotorVehicles 2020-03-31 SC458451 core:OtherPropertyPlantEquipment 2020-03-31 iso4217:GBP xbrli:pure

REGISTRAR OF COMPANIES

Registration number: SC458451

AVK Dental Care Limited

trading as Crown Dental Group

Unaudited Financial Statements

31 March 2021

image-name

 

AVK Dental Care Limited

trading as Crown Dental Group

Contents

Accountants' Report

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

4

 

Chartered Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
AVK Dental Care Limited

trading as Crown Dental Group
for the Year Ended 31 March 2021

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of AVK Dental Care Limited for the year ended 31 March 2021 as set out on pages 2 to 12 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at http://www.icaew.com/regulation.

This report is made solely to the Board of Directors of AVK Dental Care Limited, as a body, in accordance with the terms of our engagement letter dated 29 January 2019. Our work has been undertaken solely to prepare for your approval the accounts of AVK Dental Care Limited and state those matters that we have agreed to state to the Board of Directors of AVK Dental Care Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than AVK Dental Care Limited and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that AVK Dental Care Limited has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and profit of AVK Dental Care Limited. You consider that AVK Dental Care Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the accounts of AVK Dental Care Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory accounts.



Dodd & Co Limited
Chartered Accountants
Clint Mill
Cornmarket
PENRITH
CA11 7HW

9 September 2021

 

AVK Dental Care Limited

trading as Crown Dental Group

(Registration number: SC458451)
Balance Sheet as at 31 March 2021

Note

2021
£

2020
£

Fixed assets

 

Intangible assets

4

448,965

532,847

Tangible assets

5

256,183

201,639

 

705,148

734,486

Current assets

 

Stocks

5,000

20,000

Debtors

7

125,632

182,314

Other financial assets

6

335,015

105,100

Cash at bank and in hand

 

71,216

41,888

 

536,863

349,302

Creditors: Amounts falling due within one year

8

(404,343)

(391,699)

Net current assets/(liabilities)

 

132,520

(42,397)

Total assets less current liabilities

 

837,668

692,089

Creditors: Amounts falling due after more than one year

8

(453,171)

(401,845)

Provisions for liabilities

(31,118)

(21,233)

Net assets

 

353,379

269,011

Capital and reserves

 

Allotted, called up and fully paid share capital

100

100

Profit and loss account

353,279

268,911

Total equity

 

353,379

269,011

 

AVK Dental Care Limited

trading as Crown Dental Group

(Registration number: SC458451)
Balance Sheet as at 31 March 2021 (continued)

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

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the Board on 9 September 2021 and signed on its behalf by:
 

.........................................

V P Kavi

Director

.........................................

A Kavi

Director

 

AVK Dental Care Limited

trading as Crown Dental Group

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

1

General information

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

The address of its registered office is:
Crown Dental Group
83 Crown Street
ABERDEEN
AB11 6EX

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

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


Government grants
Grants relating to revenue are recognised in the profit and loss account on a systematic basis over the periods in which the related costs are recognised for which the grant is intended to compensate.

Grants for the purpose of giving immediate financial support with no future related costs to be incurred are recognised in the profit and loss account when the grant proceeds become receivable.

 

AVK Dental Care Limited

trading as Crown Dental Group

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021 (continued)

Tax

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

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Land and buildings

2% straight line basis

Plant and equipment

15% reducing balance basis

Motor vehicles

25% reducing balance basis

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

 

AVK Dental Care Limited

trading as Crown Dental Group

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021 (continued)

Asset class

Amortisation method and rate

Goodwill

10 years straight line

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for the sale of goods or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are 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.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method where due after more than one year.

 

AVK Dental Care Limited

trading as Crown Dental Group

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021 (continued)

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

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

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the Balance Sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the Profit and Loss Account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

 

AVK Dental Care Limited

trading as Crown Dental Group

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021 (continued)

Financial instruments

Classification
Equity shares and debt securities
 Recognition and measurement
Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.

Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

 Impairment
For instruments measured at cost less impairment the impairment is the difference between the assets' carrying amount and the best estimate the entity would receive for the asset if it were sold at the reporting date.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 13 (2020 - 12).

 

AVK Dental Care Limited

trading as Crown Dental Group

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021 (continued)

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 April 2020

838,824

838,824

At 31 March 2021

838,824

838,824

Amortisation

At 1 April 2020

305,977

305,977

Amortisation charge

83,882

83,882

At 31 March 2021

389,859

389,859

Carrying amount

At 31 March 2021

448,965

448,965

At 31 March 2020

532,847

532,847

5

Tangible assets

Land and buildings
£

Plant and equipment
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 April 2020

2,154

324,565

-

326,719

Additions

-

11,044

80,073

91,117

At 31 March 2021

2,154

335,609

80,073

417,836

Depreciation

At 1 April 2020

57

125,023

-

125,080

Charge for the year

43

30,797

5,733

36,573

At 31 March 2021

100

155,820

5,733

161,653

Carrying amount

At 31 March 2021

2,054

179,789

74,340

256,183

At 31 March 2020

2,097

199,542

-

201,639

 

AVK Dental Care Limited

trading as Crown Dental Group

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021 (continued)

6

Other financial assets (current and non-current)

2021
£

2020
£

Current financial assets

Financial assets at fair value through profit and loss

335,015

105,100

7

Debtors

2021
£

2020
£

Trade debtors

47,524

40,202

Amounts owed by group undertakings and undertakings in which the company has a participating interest

78,108

139,074

Other debtors

-

3,038

125,632

182,314

8

Creditors

Note

2021
£

2020
£

Due within one year

 

Loans and borrowings

9

188,807

220,164

Trade creditors

 

50,777

36,980

Taxation and social security

 

3,521

3,557

Corporation tax liability

 

54,141

68,218

Other creditors

 

107,097

62,780

 

404,343

391,699

Due after one year

 

Loans and borrowings

9

453,171

401,845

 

AVK Dental Care Limited

trading as Crown Dental Group

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021 (continued)

9

Loans and borrowings

2021
£

2020
£

Current loans and borrowings

Bank borrowings

70,877

61,042

Bank overdrafts

-

29,927

Finance lease liabilities

17,250

-

Other borrowings

100,680

129,195

188,807

220,164

Current loans and borrowings includes the following liabilities, on which security has been given by the company:

2021
£

2020
£

Bank borrowings

70,877

61,042

Bank overdrafts

-

29,927

Finance lease liabilities

17,250

-

88,127

90,969

Bank borrowings are secured by fixed and floating charges over the company's assets

Finance lease liabilities are secured on the assets to which they relate.

2021
£

2020
£

Non-current loans and borrowings

Bank borrowings

404,296

401,845

Finance lease liabilities

48,875

-

453,171

401,845

 

AVK Dental Care Limited

trading as Crown Dental Group

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021 (continued)

Non-current loans and borrowings includes the following liabilities, on which security has been given by the company:

2021
£

2020
£

Bank borrowings

404,296

401,845

Finance lease liabilities

48,875

-

453,171

401,845

Bank borrowings are secured by fixed and floating charges over the company's assets.

Finance lease liabilities are secured on the assets to which they relate.

10

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of financial commitments not included in the balance sheet is £230,000 (2020 - £260,000). Lease of £30,000 per annum due to expire in November 2028.