LIVINGSTON_CARE_HOME_LIMI - Accounts


Company registration number SC648012 (Scotland)
LIVINGSTON CARE HOME LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2022
PAGES FOR FILING WITH REGISTRAR
LIVINGSTON CARE HOME LIMITED
Contents
Page
Statement of financial position
1
Notes to the financial statements
2 - 9
LIVINGSTON CARE HOME LIMITED
Statement Of Financial Position
As At 30 September 2022
30 September 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
4
98,357
104,161
Current assets
Stocks
375
375
Debtors
5
246,408
193,437
Cash at bank and in hand
435,748
284,947
682,531
478,759
Creditors: amounts falling due within one year
6
(360,221)
(293,874)
Net current assets
322,310
184,885
Total assets less current liabilities
420,667
289,046
Provisions for liabilities
7
(18,688)
(19,791)
Net assets
401,979
269,255
Capital and reserves
Called up share capital
8
100
100
Profit and loss reserves
401,879
269,155
Total equity
401,979
269,255

The directors of the company have elected not to include a copy of the income statement 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 26 June 2023 and are signed on its behalf by:
Mr A Donaldson
Director
Company Registration No. SC648012
LIVINGSTON CARE HOME LIMITED
Notes To The Financial Statements
For The Year Ended 30 September 2022
- 2 -
1
Accounting policies
Company information

Livingston Care Home Limited is a private company limited by shares incorporated in Scotland. The registered office is Geddes Home, Kirkton North, West Lothian, Livingston, EH54 6GU.

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.

This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:

 

  • Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;

  • Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues’: Interest income/expense and net gains/losses for each category of financial instrument; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;

  • Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;

  • Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.

 

The financial statements of the company are consolidated in the financial statements of Dawnside Care Group Limited. These consolidated financial statements are available from its registered office, Geddes House, Kirkton North, Livingston, West Lothian, EH54 6GU.

1.2
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. The directors have continued to keep safeguards in place where necessary in relation to Covid-19, and continue to monitor performance and operations on an ongoing basis. The directors remain confident that the company can continue to operate for the next 12 months, especially given the trading performance to date and the balance sheet position. On this basis, the directors continue to adopt the going concern basis of accounting in preparing the financial statements.true

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for care services provided in the normal course of business.

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.

LIVINGSTON CARE HOME LIMITED
Notes To The Financial Statements (Continued)
For The Year Ended 30 September 2022
1
Accounting policies
(Continued)
- 3 -

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, fittings and equipment
15% reducing balance
Office equipment
15% 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.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises of food purchases and consumables.

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 and cash equivalents

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.

LIVINGSTON CARE HOME LIMITED
Notes To The Financial Statements (Continued)
For The Year Ended 30 September 2022
1
Accounting policies
(Continued)
- 4 -
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 statement of financial position 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 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.

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, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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.

 

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. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

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 income statement 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.

LIVINGSTON CARE HOME LIMITED
Notes To The Financial Statements (Continued)
For The Year Ended 30 September 2022
1
Accounting policies
(Continued)
- 5 -
Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the income statement, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

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

1.12
Retirement benefits

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

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
Employees

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

2022
2021
Number
Number
Total
86
87
LIVINGSTON CARE HOME LIMITED
Notes To The Financial Statements (Continued)
For The Year Ended 30 September 2022
- 6 -
4
Tangible fixed assets
Fixtures, fittings and equipment
Office equipment
Total
£
£
£
Cost
At 1 October 2021
65,270
49,825
115,095
Additions
11,272
-
0
11,272
At 30 September 2022
76,542
49,825
126,367
Depreciation and impairment
At 1 October 2021
4,049
6,885
10,934
Depreciation charged in the year
10,635
6,441
17,076
At 30 September 2022
14,684
13,326
28,010
Carrying amount
At 30 September 2022
61,858
36,499
98,357
At 30 September 2021
61,221
42,940
104,161
5
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
191,787
160,685
Amounts owed by group undertakings
37,842
382
Other debtors
3,602
-
0
Prepayments and accrued income
13,177
32,370
246,408
193,437
6
Creditors: amounts falling due within one year
2022
2021
£
£
Trade creditors
140,850
54,190
Amounts owed to group undertakings
-
0
50,000
Corporation tax
7,111
-
0
Other taxation and social security
16,017
17,847
Other creditors
13,471
16,395
Accruals and deferred income
182,772
155,442
360,221
293,874
LIVINGSTON CARE HOME LIMITED
Notes To The Financial Statements (Continued)
For The Year Ended 30 September 2022
- 7 -
7
Provisions for liabilities
2022
2021
£
£
Deferred tax liabilities
18,688
19,791
8
Called up share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 1p each
10,000
10,000
100
100
9
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.

Mr Stephen Bargh CA MAAT (Senior Statutory Auditor)
The auditor was William Duncan + Co (Audit) Limited.
10
Related party transactions
Transactions with related parties

The following amounts were outstanding at the reporting end date:

2022
2021
Amounts due to related parties
£
£
Entities with control, joint control or significant influence over the company
-
0
50,000
Other related parties
-
12,257

The following amounts were outstanding at the reporting end date:

2022
2021
Amounts due from related parties
£
£
Entities over which the entity has control, joint control or significant influence
-
382
Other related parties
37,842
-
Other information

The company has taken advantage of Section 1AC35 of FRS 102 whereby only material transactions which are not under the normal market conditions need to be disclosed. The company has taken advantage of Section 33.1A of FRS102 whereby only transactions which are not with wholly owned members of a group need to be disclosed.

LIVINGSTON CARE HOME LIMITED
Notes To The Financial Statements (Continued)
For The Year Ended 30 September 2022
- 8 -
11
Events after the reporting date

At the date on which the financial statements were approved, it is acknowledged that the Covid-19 pandemic has finally ended.  However,  the directors have continued to monitor the impact of Covid-19 on the care homes and continue to ensure that relevant safeguards are in place.  The company continues to trade well, and it is anticipated that it will continue to do so in the foreseeable future.  The directors are of the opinion that the company remains a going concern.

LIVINGSTON CARE HOME LIMITED
Notes To The Financial Statements (Continued)
For The Year Ended 30 September 2022
- 9 -
12
Directors' transactions
Description
% Rate
Opening balance
Closing balance
£
£
Mr G K Donaldson
-
74
74
74
74

The balance due to the director, which is included in other creditors, is interest free and repayable on demand.

13
Parent company

The ultimate parent company is Dawnside Care Group Limited, a company incorporated in Scotland. The address of its principal place of business is Geddes House, Kirkton North, Livingston, West Lothian, EH54 6GU.

 

The group in which the results of Livingston Care Home Limited are consolidated is that headed by Dawnside Care Group Limited. Copies of these accounts are available to the public via Companies House.

2022-09-302021-10-01false29 June 2023CCH SoftwareCCH Accounts Production 2023.100No description of principal activityThis audit opinion is unqualifiedMr Gary K DonaldsonMr Alistair DonaldsonSC6480122021-10-012022-09-30SC6480122022-09-30SC6480122021-09-30SC648012core:FurnitureFittings2022-09-30SC648012core:ComputerEquipment2022-09-30SC648012core:FurnitureFittings2021-09-30SC648012core:ComputerEquipment2021-09-30SC648012core:CurrentFinancialInstrumentscore:WithinOneYear2022-09-30SC648012core:CurrentFinancialInstrumentscore:WithinOneYear2021-09-30SC648012core:CurrentFinancialInstruments2022-09-30SC648012core:CurrentFinancialInstruments2021-09-30SC648012core:ShareCapital2022-09-30SC648012core:ShareCapital2021-09-30SC648012core:RetainedEarningsAccumulatedLosses2022-09-30SC648012core:RetainedEarningsAccumulatedLosses2021-09-30SC648012bus:Director22021-10-012022-09-30SC648012core:FurnitureFittings2021-10-012022-09-30SC648012core:ComputerEquipment2021-10-012022-09-30SC6480122020-10-012021-09-30SC648012core:FurnitureFittings2021-09-30SC648012core:ComputerEquipment2021-09-30SC6480122021-09-30SC648012core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity2022-09-30SC648012bus:PrivateLimitedCompanyLtd2021-10-012022-09-30SC648012bus:SmallCompaniesRegimeForAccounts2021-10-012022-09-30SC648012bus:FRS1022021-10-012022-09-30SC648012bus:Audited2021-10-012022-09-30SC648012bus:Director12021-10-012022-09-30SC648012bus:FullAccounts2021-10-012022-09-30xbrli:purexbrli:sharesiso4217:GBP