EGHAM_CARE_LIMITED - Accounts


Company registration number 11558635 (England and Wales)
EGHAM CARE LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
PAGES FOR FILING WITH REGISTRAR
EGHAM CARE LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 6
EGHAM CARE LIMITED
BALANCE SHEET
AS AT
31 MARCH 2022
31 March 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
3
153,312
148,474
Current assets
Debtors
4
279,385
242,690
Cash at bank and in hand
189,998
144,921
469,383
387,611
Creditors: amounts falling due within one year
5
(1,939,695)
(1,485,294)
Net current liabilities
(1,470,312)
(1,097,683)
Total assets less current liabilities
(1,317,000)
(949,209)
Creditors: amounts falling due after more than one year
6
(2,478,844)
(1,939,652)
Net liabilities
(3,795,844)
(2,888,861)
Capital and reserves
Called up share capital
7
1
1
Profit and loss reserves
(3,795,845)
(2,888,862)
Total equity
(3,795,844)
(2,888,861)

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

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

The financial statements were approved by the board of directors and authorised for issue on 27 February 2023 and are signed on its behalf by:
C Hunt
Director
Company Registration No. 11558635
EGHAM CARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
- 2 -
1
Accounting policies
Company information

Egham Care Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Old House, 64 The Avenue, Egham, TW20 9AD.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

Notwithstanding the reported loss for the period and closing net liabilities position, the directors believe it is appropriate to apply the going concern basis of accounting on the preparation of these financial statements.

 

The directors have no reason to believe that financial support will be withdrawn by fellow group members or by the company's ultimate parent undertaking. Accordingly the financial statements have been prepared on a going concern basis.

1.3
Turnover

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

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Fixtures and fittings
20% & 25% straight line
Computers
25% straight line
Motor vehicles
20%- 25% straight line

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.5
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand and deposits held at call with banks.

EGHAM CARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 3 -
1.6
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price. Financial assets classified as receivable within one year are not amortised.

Derecognition of financial assets

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

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors and loans from fellow group companies, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

Derecognition of financial liabilities

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

1.7
Employee benefits

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.8
Retirement benefits

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

EGHAM CARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 4 -
1.9
Leases

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

 

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

1.10
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

2
Employees

The average monthly number of persons employed by the company during the year was 46 (2021: 45).

3
Tangible fixed assets
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
Cost
At 1 April 2021
109,898
20,986
68,582
199,466
Additions
55,074
-
0
-
0
55,074
At 31 March 2022
164,972
20,986
68,582
254,540
Depreciation and impairment
At 1 April 2021
22,043
7,879
21,070
50,992
Depreciation charged in the year
32,838
5,247
12,151
50,236
At 31 March 2022
54,881
13,126
33,221
101,228
Carrying amount
At 31 March 2022
110,091
7,860
35,361
153,312
At 31 March 2021
87,855
13,107
47,512
148,474
EGHAM CARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 5 -
4
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
181,311
134,999
Amounts owed by group undertakings
8,151
9,011
Other debtors
89,923
98,680
279,385
242,690
5
Creditors: amounts falling due within one year
2022
2021
£
£
Obligations under finance leases
13,702
12,095
Trade creditors
64,068
80,055
Amounts owed to group undertakings
1,224,724
317,251
Taxation and social security
39,577
27,957
Other creditors
222,070
156,471
Accruals and deferred income
375,554
891,465
1,939,695
1,485,294
6
Creditors: amounts falling due after more than one year
2022
2021
£
£
Obligations under finance leases
25,540
39,242
Amounts owed to group undertakings
2,128,318
1,573,318
Other creditors
58,000
18,000
Accruals and deferred income
266,986
309,092
2,478,844
1,939,652
7
Called up share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
1
1
1
1
EGHAM CARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 6 -
8
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

The senior statutory auditor was Lee Van Houplines.
The auditor was Azets Audit Services.
9
Financial commitments, guarantees and contingent liabilities

The company is party to an unlimited cross guarantee in favour of Metro Bank Plc in respect of certain borrowings of its fellow group company, Egham Care Home Limited. At 31 March 2022, the net borrowings encompassed by the cross guarantee amounted to £11,008,317 (2021: £11,235,000).

10
Related party transactions

The initial activities of the company are funded by way of loans from its immediate parent undertaking, Egham Care Holdings Limited.

 

At the balance sheet date the company owed £2,128,318 (2021: £1,573,318) to Egham Care Holdings Limited. The balance is interest free and repayable on demand, however in view of the longer term nature of advances to the company by Egham Care Holdings Limited it has been classified as falling due after more than one year.

 

Notional interest charges on interest free advances between related entities have been accrued where material, as required by FRS 102, and are presented in other creditors falling due after more than one year in the sum of £58,000 (2021: £18,000). The settlement of such interest is subordinated to advances from external funders.

 

At the balance sheet date the company was owed £8,004 (2021: £8,004) from Egham Care Home Limited and £147 (2021: £1,007) from Egham Residential Limited, both being fellow members of the group headed by Egham Care Holdings Limited. The balances are interest free and repayable on demand, and have therefore been classified as falling due within one year.

 

At the balance sheet date the company owed £497,251 (2021: £317,251) to Hartwood Care Limited and £727,473 (2021: £nil) to Egham Care Home Limited, both being fellow members of the group headed by Cinnamon Care Homes LP. The balances are interest free and repayable on demand, and have therefore been classified as falling due within one year.

 

During the year Cinnamon Care Collection Limited ("CCC"), a company related by common directorship, incurred central expenses on behalf of the company. Additionally, CCC charged a management fee of £192,000 (2021: £192,000) to the company. £34,268 (2021: £35,526) was owed to CCC at the balance sheet date.

2022-03-312021-04-01false27 February 2023CCH SoftwareCCH Accounts Production 2022.300No description of principal activityThis audit opinion is unqualifiedC HuntG Swire115586352021-04-012022-03-31115586352022-03-31115586352021-03-3111558635core:FurnitureFittings2022-03-3111558635core:ComputerEquipment2022-03-3111558635core:MotorVehicles2022-03-3111558635core:FurnitureFittings2021-03-3111558635core:ComputerEquipment2021-03-3111558635core:MotorVehicles2021-03-3111558635core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-3111558635core:CurrentFinancialInstrumentscore:WithinOneYear2021-03-3111558635core:Non-currentFinancialInstrumentscore:AfterOneYear2022-03-3111558635core:Non-currentFinancialInstrumentscore:AfterOneYear2021-03-3111558635core:CurrentFinancialInstruments2022-03-3111558635core:CurrentFinancialInstruments2021-03-3111558635core:Non-currentFinancialInstruments2022-03-3111558635core:Non-currentFinancialInstruments2021-03-3111558635core:ShareCapital2022-03-3111558635core:ShareCapital2021-03-3111558635core:RetainedEarningsAccumulatedLosses2022-03-3111558635core:RetainedEarningsAccumulatedLosses2021-03-3111558635bus:Director22021-04-012022-03-3111558635core:FurnitureFittings2021-04-012022-03-3111558635core:ComputerEquipment2021-04-012022-03-3111558635core:MotorVehicles2021-04-012022-03-3111558635core:FurnitureFittings2021-03-3111558635core:ComputerEquipment2021-03-3111558635core:MotorVehicles2021-03-31115586352021-03-3111558635core:WithinOneYear2022-03-3111558635core:WithinOneYear2021-03-3111558635core:Non-currentFinancialInstruments12022-03-3111558635core:Non-currentFinancialInstruments12021-03-3111558635bus:PrivateLimitedCompanyLtd2021-04-012022-03-3111558635bus:SmallCompaniesRegimeForAccounts2021-04-012022-03-3111558635bus:FRS1022021-04-012022-03-3111558635bus:Audited2021-04-012022-03-3111558635bus:Director12021-04-012022-03-3111558635bus:FullAccounts2021-04-012022-03-31xbrli:purexbrli:sharesiso4217:GBP