The Oxford Physiotherapy Service Limited - Accounts to registrar (filleted) - small 23.1.2

The Oxford Physiotherapy Service Limited - Accounts to registrar (filleted) - small 23.1.2


IRIS Accounts Production v23.1.5.20 08204436 director 1.4.22 31.3.23 31.3.23 false true false false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure082044362022-03-31082044362023-03-31082044362022-04-012023-03-31082044362021-03-31082044362021-04-012022-03-31082044362022-03-3108204436ns16:EnglandWales2022-04-012023-03-3108204436ns15:PoundSterling2022-04-012023-03-3108204436ns11:Director12022-04-012023-03-3108204436ns11:PrivateLimitedCompanyLtd2022-04-012023-03-3108204436ns11:SmallEntities2022-04-012023-03-3108204436ns11:AuditExempt-NoAccountantsReport2022-04-012023-03-3108204436ns11:SmallCompaniesRegimeForDirectorsReport2022-04-012023-03-3108204436ns11:SmallCompaniesRegimeForAccounts2022-04-012023-03-3108204436ns11:FullAccounts2022-04-012023-03-310820443612022-04-012023-03-3108204436ns11:RegisteredOffice2022-04-012023-03-3108204436ns6:CurrentFinancialInstruments2023-03-3108204436ns6:CurrentFinancialInstruments2022-03-3108204436ns6:Non-currentFinancialInstruments2023-03-3108204436ns6:Non-currentFinancialInstruments2022-03-3108204436ns6:ShareCapital2023-03-3108204436ns6:ShareCapital2022-03-3108204436ns6:RetainedEarningsAccumulatedLosses2023-03-3108204436ns6:RetainedEarningsAccumulatedLosses2022-03-3108204436ns6:NetGoodwill2022-04-012023-03-3108204436ns6:IntangibleAssetsOtherThanGoodwill2022-04-012023-03-3108204436ns6:LeaseholdImprovements2022-04-012023-03-3108204436ns6:PlantMachinery2022-04-012023-03-3108204436ns6:FurnitureFittings2022-04-012023-03-3108204436ns6:ComputerEquipment2022-04-012023-03-3108204436ns6:NetGoodwill2022-03-3108204436ns6:NetGoodwill2023-03-3108204436ns6:NetGoodwill2022-03-3108204436ns6:LeaseholdImprovements2022-03-3108204436ns6:PlantMachinery2022-03-3108204436ns6:FurnitureFittings2022-03-3108204436ns6:ComputerEquipment2022-03-3108204436ns6:LeaseholdImprovements2023-03-3108204436ns6:PlantMachinery2023-03-3108204436ns6:FurnitureFittings2023-03-3108204436ns6:ComputerEquipment2023-03-3108204436ns6:LeaseholdImprovements2022-03-3108204436ns6:PlantMachinery2022-03-3108204436ns6:FurnitureFittings2022-03-3108204436ns6:ComputerEquipment2022-03-3108204436ns6:WithinOneYearns6:CurrentFinancialInstruments2023-03-3108204436ns6:WithinOneYearns6:CurrentFinancialInstruments2022-03-3108204436ns6:BetweenOneTwoYearsns6:Non-currentFinancialInstruments2022-03-3108204436ns6:BetweenTwoFiveYearsns6:Non-currentFinancialInstruments2023-03-3108204436ns6:BetweenTwoFiveYearsns6:Non-currentFinancialInstruments2022-03-3108204436ns6:WithinOneYearns6:FinanceLeases2023-03-3108204436ns6:WithinOneYearns6:FinanceLeases2022-03-3108204436ns6:BetweenOneFiveYearsns6:FinanceLeases2023-03-3108204436ns6:BetweenOneFiveYearsns6:FinanceLeases2022-03-3108204436ns6:FinanceLeases2023-03-3108204436ns6:FinanceLeases2022-03-3108204436ns6:WithinOneYearns6:FinanceLeasesns6:CurrentFinancialInstruments2023-03-3108204436ns6:WithinOneYearns6:FinanceLeasesns6:CurrentFinancialInstruments2022-03-3108204436ns6:WithinOneYear2023-03-3108204436ns6:WithinOneYear2022-03-3108204436ns6:BetweenOneFiveYears2023-03-3108204436ns6:BetweenOneFiveYears2022-03-3108204436ns6:AllPeriods2023-03-3108204436ns6:AllPeriods2022-03-31
REGISTERED NUMBER: 08204436 (England and Wales)















Unaudited Financial Statements for the Year Ended 31 March 2023

for

The Oxford Physiotherapy Service Limited

The Oxford Physiotherapy Service Limited (Registered number: 08204436)






Contents of the Financial Statements
for the Year Ended 31 March 2023




Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4


The Oxford Physiotherapy Service Limited

Company Information
for the Year Ended 31 March 2023







DIRECTOR: Mrs N C Graham





REGISTERED OFFICE: Second Floor
228 Banbury Road
Oxford
Oxfordshire
OX2 7BY





REGISTERED NUMBER: 08204436 (England and Wales)





ACCOUNTANTS: Wagner Mason Accountants Ltd
132 Gidley Way
Horspath
Oxford
Oxfordshire
OX33 1TD

The Oxford Physiotherapy Service Limited (Registered number: 08204436)

Balance Sheet
31 March 2023

31.3.23 31.3.22
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 4 12,600 25,200
Tangible assets 5 45,775 52,061
58,375 77,261

CURRENT ASSETS
Stocks 3,546 3,701
Debtors 6 23,037 11,028
Cash at bank and in hand 114,569 96,216
141,152 110,945
CREDITORS
Amounts falling due within one year 7 116,198 71,871
NET CURRENT ASSETS 24,954 39,074
TOTAL ASSETS LESS CURRENT
LIABILITIES

83,329

116,335

CREDITORS
Amounts falling due after more than one
year

8

(28,648

)

(32,080

)

PROVISIONS FOR LIABILITIES (1,795 ) (4,790 )
NET ASSETS 52,886 79,465

CAPITAL AND RESERVES
Called up share capital 1 1
Retained earnings 52,885 79,464
SHAREHOLDERS' FUNDS 52,886 79,465

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 March 2023.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 March 2023 in accordance with Section 476 of the Companies Act 2006.

The director acknowledges her responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

The Oxford Physiotherapy Service Limited (Registered number: 08204436)

Balance Sheet - continued
31 March 2023


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

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the director and authorised for issue on 3 July 2023 and were signed by:





Mrs N C Graham - Director


The Oxford Physiotherapy Service Limited (Registered number: 08204436)

Notes to the Financial Statements
for the Year Ended 31 March 2023

1. STATUTORY INFORMATION

The Oxford Physiotherapy Service Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

The presentation currency of the financial statements is the Pound Sterling (£).


2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Goodwill
Goodwill, being the amount paid in connection with the acquisition of businesses in 2015 and 2020 is being amortised evenly over the estimated useful life of five years.

Intangible assets
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Improvements to property - Straight line over 3 years
Plant and machinery - 20% on cost
Fixtures and fittings - Straight line over 3 years
Computer equipment - Straight line over 3 years

Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


The Oxford Physiotherapy Service Limited (Registered number: 08204436)

Notes to the Financial Statements - continued
for the Year Ended 31 March 2023

2. ACCOUNTING POLICIES - continued
Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

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

Hire purchase and leasing commitments
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

Debtors
Short term debtors are measured at transaction price, less any impairment,

Creditors
Short term trade creditors are measured at the transaction price. Other financial liabilities are measured at fair value.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 5 (2022 - 5 ) .

4. INTANGIBLE FIXED ASSETS
Goodwill
£   
COST
At 1 April 2022
and 31 March 2023 95,844
AMORTISATION
At 1 April 2022 70,644
Amortisation for year 12,600
At 31 March 2023 83,244
NET BOOK VALUE
At 31 March 2023 12,600
At 31 March 2022 25,200

Goodwill relates to acquisition of a trade purchased on 1 April 2015 and a further trade purchased on 31 January 2020. The goodwill on both purchases is being amortised over its estimated useful economic life, estimated to be 5 years in both cases.

The Oxford Physiotherapy Service Limited (Registered number: 08204436)

Notes to the Financial Statements - continued
for the Year Ended 31 March 2023

5. TANGIBLE FIXED ASSETS
Improvements Fixtures
to Plant and and Computer
property machinery fittings equipment Totals
£    £    £    £    £   
COST
At 1 April 2022 53,768 63,719 6,525 4,988 129,000
Additions - 10,740 818 - 11,558
At 31 March 2023 53,768 74,459 7,343 4,988 140,558
DEPRECIATION
At 1 April 2022 27,806 38,639 5,506 4,988 76,939
Charge for year 8,654 8,260 930 - 17,844
At 31 March 2023 36,460 46,899 6,436 4,988 94,783
NET BOOK VALUE
At 31 March 2023 17,308 27,560 907 - 45,775
At 31 March 2022 25,962 25,080 1,019 - 52,061

6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.3.23 31.3.22
£    £   
Trade debtors 15,608 9,227
Directors' current accounts 5,580 -
Prepayments and accrued income 1,849 1,801
23,037 11,028

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.3.23 31.3.22
£    £   
Other loans (see note 9) 10,000 10,000
Finance leases (see note 10) 3,500 -
Trade creditors 77,218 23,271
Tax 6,074 12,735
Social security and other taxes 599 1,852
Other creditors 591 13,336
Directors' current accounts - 621
Accrued expenses 18,216 10,056
116,198 71,871

8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
31.3.23 31.3.22
£    £   
Other loans (see note 9) 22,371 32,080
Finance leases (see note 10) 6,277 -
28,648 32,080

The Oxford Physiotherapy Service Limited (Registered number: 08204436)

Notes to the Financial Statements - continued
for the Year Ended 31 March 2023

9. LOANS

An analysis of the maturity of loans is given below:

31.3.23 31.3.22
£    £   
Amounts falling due within one year or on demand:
Bounce Back Loan Scheme 10,000 10,000

Amounts falling due between one and two years:
Bounce Back Loan Scheme 10,000 10,000

Amounts falling due between two and five years:
Bounce Back Loan Scheme 12,371 22,080

10. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Finance leases
31.3.23 31.3.22
£    £   
Gross obligations repayable:
Within one year 4,338 -
Between one and five years 7,953 -
12,291 -

Finance charges repayable:
Within one year 838 -
Between one and five years 1,676 -
2,514 -

Net obligations repayable:
Within one year 3,500 -
Between one and five years 6,277 -
9,777 -

Non-cancellable operating leases
31.3.23 31.3.22
£    £   
Within one year - 20,595
Between one and five years 47,843 72,333
47,843 92,928

The Oxford Physiotherapy Service Limited (Registered number: 08204436)

Notes to the Financial Statements - continued
for the Year Ended 31 March 2023

11. DIRECTOR'S ADVANCES, CREDITS AND GUARANTEES

At 31 March 2023 the Director, Mrs N C Graham owed the company £5,580. This was repaid in full post year end.