Cotswold Veterinary Group Ltd - Period Ending 2021-07-31

Cotswold Veterinary Group Ltd - Period Ending 2021-07-31


Cotswold Veterinary Group Ltd 10396094 false 2020-08-01 2021-07-31 2021-07-31 The principal activity of the company is the provision of veterinary services. Digita Accounts Production Advanced 6.29.9459.0 Software true true 10396094 2020-08-01 2021-07-31 10396094 2021-07-31 10396094 bus:OrdinaryShareClass1 2021-07-31 10396094 bus:OrdinaryShareClass2 2021-07-31 10396094 core:OtherDeferredTax 2021-07-31 10396094 core:RetainedEarningsAccumulatedLosses 2021-07-31 10396094 core:ShareCapital 2021-07-31 10396094 core:CurrentFinancialInstruments 2021-07-31 10396094 core:CurrentFinancialInstruments core:WithinOneYear 2021-07-31 10396094 core:Non-currentFinancialInstruments 2021-07-31 10396094 core:Non-currentFinancialInstruments core:AfterOneYear 2021-07-31 10396094 core:Goodwill 2021-07-31 10396094 core:BetweenTwoFiveYears 2021-07-31 10396094 core:MoreThanFiveYears 2021-07-31 10396094 core:WithinOneYear 2021-07-31 10396094 core:FurnitureFittingsToolsEquipment 2021-07-31 10396094 bus:SmallEntities 2020-08-01 2021-07-31 10396094 bus:AuditExemptWithAccountantsReport 2020-08-01 2021-07-31 10396094 bus:FullAccounts 2020-08-01 2021-07-31 10396094 bus:SmallCompaniesRegimeForAccounts 2020-08-01 2021-07-31 10396094 bus:RegisteredOffice 2020-08-01 2021-07-31 10396094 bus:Director1 2020-08-01 2021-07-31 10396094 bus:Director2 2020-08-01 2021-07-31 10396094 bus:OrdinaryShareClass1 2020-08-01 2021-07-31 10396094 bus:OrdinaryShareClass2 2020-08-01 2021-07-31 10396094 bus:PrivateLimitedCompanyLtd 2020-08-01 2021-07-31 10396094 core:Goodwill 2020-08-01 2021-07-31 10396094 core:NetGoodwill 2020-08-01 2021-07-31 10396094 core:ComputerEquipment 2020-08-01 2021-07-31 10396094 core:FurnitureFittings 2020-08-01 2021-07-31 10396094 core:FurnitureFittingsToolsEquipment 2020-08-01 2021-07-31 10396094 core:MotorVehicles 2020-08-01 2021-07-31 10396094 core:PlantMachinery 2020-08-01 2021-07-31 10396094 core:OtherRelatedParties 2020-08-01 2021-07-31 10396094 5 2020-08-01 2021-07-31 10396094 countries:AllCountries 2020-08-01 2021-07-31 10396094 2020-07-31 10396094 core:Goodwill 2020-07-31 10396094 core:FurnitureFittingsToolsEquipment 2020-07-31 10396094 2019-08-01 2020-07-31 10396094 2020-07-31 10396094 bus:OrdinaryShareClass1 2020-07-31 10396094 bus:OrdinaryShareClass2 2020-07-31 10396094 core:OtherDeferredTax 2020-07-31 10396094 core:RetainedEarningsAccumulatedLosses 2020-07-31 10396094 core:ShareCapital 2020-07-31 10396094 core:CurrentFinancialInstruments 2020-07-31 10396094 core:CurrentFinancialInstruments core:WithinOneYear 2020-07-31 10396094 core:Non-currentFinancialInstruments 2020-07-31 10396094 core:Non-currentFinancialInstruments core:AfterOneYear 2020-07-31 10396094 core:Goodwill 2020-07-31 10396094 core:BetweenTwoFiveYears 2020-07-31 10396094 core:MoreThanFiveYears 2020-07-31 10396094 core:WithinOneYear 2020-07-31 10396094 core:FurnitureFittingsToolsEquipment 2020-07-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 10396094

Prepared for the registrar

Cotswold Veterinary Group Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 31 July 2021

 

Cotswold Veterinary Group Ltd

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Financial Statements

4 to 10

 

Cotswold Veterinary Group Ltd

Company Information

Directors

Mr B Cooper

Mrs S Cooper

Registered office

Hazlewoods LLP
Staverton Court
Staverton
Cheltenham
GL51 0UX

Accountants

Hazlewoods LLP
Staverton Court
Staverton
Cheltenham
GL51 0UX

 

Cotswold Veterinary Group Ltd

(Registration number: 10396094)
Balance Sheet as at 31 July 2021

Note

2021
 £

2020
 £

Fixed assets

 

Intangible assets

4

157,675

168,015

Tangible assets

5

13,928

14,998

 

171,603

183,013

Current assets

 

Stocks

8,965

7,929

Debtors

6

9,778

12,419

Cash at bank and in hand

 

26,455

11,645

 

45,198

31,993

Creditors: Amounts falling due within one year

7

(206,115)

(156,667)

Net current liabilities

 

(160,917)

(124,674)

Total assets less current liabilities

 

10,686

58,339

Creditors: Amounts falling due after more than one year

7

(75,291)

(89,456)

Deferred tax liabilities

8

(3,481)

(2,790)

Net liabilities

 

(68,086)

(33,907)

Capital and reserves

 

Called up share capital

100

100

Profit and loss account

(68,186)

(34,007)

Total equity

 

(68,086)

(33,907)

For the financial year ending 31 July 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 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.

 

Cotswold Veterinary Group Ltd

(Registration number: 10396094)
Balance Sheet as at 31 July 2021

Approved and authorised by the Board on 30 November 2021 and signed on its behalf by:
 

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

Mr B Cooper
Director

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

Mrs S Cooper
Director

 

Cotswold Veterinary Group Ltd

Notes to the Financial Statements for the Year Ended 31 July 2021

 

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Hazlewoods LLP
Staverton Court
Staverton
Cheltenham
GL51 0UX

The principal place of business is:
Leckhampton Surgery
6 Bethesda Street
Cheltenham
Gloucestershire
GL50 2AY

 

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 for, where disclosed in these accounting policies, certain items that are shown at fair value.

The presentational currency of the financial statements is Pounds Sterling, being the functional currency of the primary economic environment in which the company operates. Monetary amounts in these financial statements are rounded to the nearest Pound.

Going concern

After reviewing the company's current forecasts and projections, together with the facilities available to the company, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. The company therefore continues to adopt the going concern basis in preparing its financial statements.

Critical accounting 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 amounts 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 if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.
 

Judgements

No significant judgements have been made by management in preparing these financial statements.

 

Cotswold Veterinary Group Ltd

Notes to the Financial Statements for the Year Ended 31 July 2021

Key sources of estimation uncertainty

No key sources of estimation uncertainty have been identified by management in preparing these financial statements other than those detailed in these accounting policies.

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 and after eliminating sales within the company.

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.

Tax

The tax expense for the period comprises and deferred tax. Tax is recognised in the profit and loss account, except that a charge 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 income tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred income tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

Tangible assets

Tangible assets are stated in the statement of financial position 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

Plant and machinery

15% of written down value

Fixtures and fittings

10% of written down value

Computers

33.33% straight line

Motor vehicles

25% of written down value

Intangible assets

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 held in the currency of the acquired entity and revalued to the closing rate at each reporting period date.

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:

Asset class

Amortisation method and rate

Goodwill

Over 20 years

 

Cotswold Veterinary Group Ltd

Notes to the Financial Statements for the Year Ended 31 July 2021

Trade debtors

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

Trade debtors are recognised initially at the transaction price. All trade debtors are repayable within one year and hence are included at the undiscounted cost of cash expected to be received. 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 debtors.

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.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable 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 all are repayable within one year and hence are included at the undiscounted amount of cash expected to be paid.

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.

 

Cotswold Veterinary Group Ltd

Notes to the Financial Statements for the Year Ended 31 July 2021

Financial instruments


Classification
Financial instruments are classified and accounted for according to the substance of the contractual arrangement, as financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. Where shares are issued, any component that creates a financial liability of the company is presented as a liability on the balance sheet. The corresponding dividends relating to the liability component are charged as interest expenses in the profit and loss account.

 Recognition and measurement
All financial assets and liabilities are initially measured at transaction price (including transaction costs), except for those financial assets classified as at fair value through profit or loss, which are initially measured at fair value (which is normally the transaction price excluding transaction costs), unless the arrangement constitutes a financing transaction. If an arrangement constitutes a financing transaction, the financial asset or financial liability is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.

 Impairment
Assets, other than those measured at fair value, are assessed for indicators of impairment at each balance sheet date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss as described below.

A non financial asset is impaired where there is objective evidence that, as a result of one or more events that occurred after initial recognition, the estimated recoverable value of the asset has been reduced. The recoverable amount of an asset is the higher of its fair value less costs to sell and its value in use.

 

 

3

Staff numbers

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

2021
 No.

2020
 No.

Average number of employees

5

5

 

Cotswold Veterinary Group Ltd

Notes to the Financial Statements for the Year Ended 31 July 2021

 

4

Intangible assets

Goodwill
 £

Cost

At 1 August 2020

206,790

At 31 July 2021

206,790

Amortisation

At 1 August 2020

38,775

Amortisation charge

10,340

At 31 July 2021

49,115

Carrying amount

At 31 July 2021

157,675

At 31 July 2020

168,015

 

5

Tangible assets

Furniture, fittings and equipment
 £

Total
£

Cost

At 1 August 2020

25,785

25,785

Additions

2,617

2,617

Disposals

(1,963)

(1,963)

At 31 July 2021

26,439

26,439

Depreciation

At 1 August 2020

10,785

10,785

Charge for the year

2,265

2,265

Eliminated on disposal

(539)

(539)

At 31 July 2021

12,511

12,511

Carrying amount

At 31 July 2021

13,928

13,928

At 31 July 2020

14,998

14,998

 

6

Debtors

2021
 £

2020
 £

Trade debtors

6,289

5,208

Other debtors

-

3,351

Prepayments

3,489

3,860

 

9,778

12,419

 

Cotswold Veterinary Group Ltd

Notes to the Financial Statements for the Year Ended 31 July 2021

 

7

Creditors

Creditors: amounts falling due within one year

Note

2021
 £

2020
 £

Due within one year

 

Loans and borrowings

9

14,756

14,636

Trade creditors

 

25,146

23,602

Social security and other taxes

 

15,031

20,241

Outstanding defined contribution pension costs

 

522

316

Other creditors

 

147,422

94,000

Accrued expenses

 

3,238

3,872

 

206,115

156,667

Due after one year

 

Loans and borrowings

9

75,291

89,456

 

8

Deferred tax

Deferred tax assets and liabilities

2021

Liability
£

Difference between accumulated depreciation and amortisation and capital allowances

3,481

   

2020

Liability
£

Difference between accumulated depreciation and amortisation and capital allowances

2,850

   
 

9

Loans and borrowings

2021
£

2020
£

Current loans and borrowings

Bank borrowings

12,533

12,533

Bank overdrafts

34

14

Hire purchase liabilities

2,189

2,089

14,756

14,636

2021
£

2020
£

Non-current loans and borrowings

Bank borrowings

75,246

87,779

Hire purchase liabilities

45

1,677

75,291

89,456

 

Cotswold Veterinary Group Ltd

Notes to the Financial Statements for the Year Ended 31 July 2021

 

10

Share capital

Allotted, called up and fully paid shares

 

2021

2020

 

No.

£

No.

£

Ordinary A shares of £1 each

50

50

50

50

Ordinary B shares of £1 each

50

50

50

50

 

100

100

100

100

The different classes of share referred to above carry separate rights to dividends but, in all other significant respects, rank pari passu.

 

11

Financial commitments

Operating leases

The total of future minimum lease payments is as follows:

2021
 £

2020
 £

Not later than one year

25,000

25,000

Later than one year and not later than five years

100,000

100,000

Later than five years

133,333

158,333

258,333

283,333

The amount of non-cancellable operating lease payments recognised as an expense during the year was £25,000 (2020 - £25,000).

 

12

Related party transactions

Summary of transactions with other related parties

At the balance sheet date, the company owed £53,422 to St John Cooper Consultancy Limited (2020 : £2,682 was owed from St John Cooper Consultancy Limited), a company in which the directors are also directors. This amount is included in other creditors (2020 : other debtors).