Brooklands Care Limited - Period Ending 2022-11-30

Brooklands Care Limited - Period Ending 2022-11-30


Brooklands Care Limited 06009317 false 2021-12-01 2022-11-30 2022-11-30 The principal activity of the company is provision of services related to care and assisted living Digita Accounts Production Advanced 6.30.9574.0 true 06009317 2021-12-01 2022-11-30 06009317 2022-11-30 06009317 bus:OrdinaryShareClass1 2022-11-30 06009317 core:RetainedEarningsAccumulatedLosses 2022-11-30 06009317 core:ShareCapital 2022-11-30 06009317 core:CurrentFinancialInstruments 2022-11-30 06009317 core:CurrentFinancialInstruments core:WithinOneYear 2022-11-30 06009317 core:Goodwill 2022-11-30 06009317 core:LandBuildings 2022-11-30 06009317 core:MotorVehicles 2022-11-30 06009317 core:OtherPropertyPlantEquipment 2022-11-30 06009317 bus:SmallEntities 2021-12-01 2022-11-30 06009317 bus:AuditExemptWithAccountantsReport 2021-12-01 2022-11-30 06009317 bus:FullAccounts 2021-12-01 2022-11-30 06009317 bus:SmallCompaniesRegimeForAccounts 2021-12-01 2022-11-30 06009317 bus:RegisteredOffice 2021-12-01 2022-11-30 06009317 bus:CompanySecretary1 2021-12-01 2022-11-30 06009317 bus:Director2 2021-12-01 2022-11-30 06009317 bus:Director3 2021-12-01 2022-11-30 06009317 bus:OrdinaryShareClass1 2021-12-01 2022-11-30 06009317 bus:PrivateLimitedCompanyLtd 2021-12-01 2022-11-30 06009317 bus:Agent1 2021-12-01 2022-11-30 06009317 core:RetainedEarningsAccumulatedLosses 2021-12-01 2022-11-30 06009317 core:ShareCapital 2021-12-01 2022-11-30 06009317 core:Goodwill 2021-12-01 2022-11-30 06009317 core:FurnitureFittings 2021-12-01 2022-11-30 06009317 core:LandBuildings 2021-12-01 2022-11-30 06009317 core:MotorVehicles 2021-12-01 2022-11-30 06009317 core:OfficeEquipment 2021-12-01 2022-11-30 06009317 core:OtherPropertyPlantEquipment 2021-12-01 2022-11-30 06009317 core:PlantMachinery 2021-12-01 2022-11-30 06009317 core:Vehicles 2021-12-01 2022-11-30 06009317 countries:AllCountries 2021-12-01 2022-11-30 06009317 2021-11-30 06009317 core:RetainedEarningsAccumulatedLosses 2021-11-30 06009317 core:ShareCapital 2021-11-30 06009317 core:Goodwill 2021-11-30 06009317 core:LandBuildings 2021-11-30 06009317 core:MotorVehicles 2021-11-30 06009317 core:OtherPropertyPlantEquipment 2021-11-30 06009317 2020-12-01 2021-11-30 06009317 2021-11-30 06009317 bus:OrdinaryShareClass1 2021-11-30 06009317 core:RetainedEarningsAccumulatedLosses 2021-11-30 06009317 core:ShareCapital 2021-11-30 06009317 core:CurrentFinancialInstruments 2021-11-30 06009317 core:CurrentFinancialInstruments core:WithinOneYear 2021-11-30 06009317 core:Goodwill 2021-11-30 06009317 core:LandBuildings 2021-11-30 06009317 core:MotorVehicles 2021-11-30 06009317 core:OtherPropertyPlantEquipment 2021-11-30 06009317 bus:OrdinaryShareClass1 2020-12-01 2021-11-30 06009317 core:RetainedEarningsAccumulatedLosses 2020-12-01 2021-11-30 06009317 core:ShareCapital 2020-12-01 2021-11-30 06009317 2020-11-30 06009317 core:RetainedEarningsAccumulatedLosses 2020-11-30 06009317 core:ShareCapital 2020-11-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 06009317

Brooklands Care Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 November 2022

 

Brooklands Care Limited

Contents

Company Information

1

Directors' Report

2

Accountants' Report

3

Profit and Loss Account

4

Statement of Comprehensive Income

5

Balance Sheet

6

Statement of Changes in Equity

7

Notes to the Unaudited Financial Statements

8 to 15

 

Brooklands Care Limited

Company Information

Directors

Mr Roger Kenneth Bird

Mrs Debra Anne Bird

Company secretary

Britannia Accountancy & Tax Services Ltd

Registered office

A24 The Sanderson Centre
Lees Lane
Gosport
Hampshire
PO12 3UL

Accountants

Britannia Accountancy & Tax Services Ltd
A24 The Sanderson Centre
Lees Lane
Gosport
Hampshire
PO12 3UL

 

Brooklands Care Limited

Directors' Report for the Year Ended 30 November 2022

The directors present their report and the financial statements for the year ended 30 November 2022.

Directors of the company

The directors who held office during the year were as follows:

Mr Roger Kenneth Bird

Mrs Debra Anne Bird

Principal activity

The principal activity of the company is provision of services related to care and assisted living

Small companies provision statement

This report has 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.

Approved by the Board on 5 July 2023 and signed on its behalf by:

.........................................
Mr Roger Kenneth Bird
Director

   
     
 

Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
Brooklands Care Limited
for the Year Ended 30 November 2022

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Brooklands Care Limited for the year ended 30 November 2022 as set out on pages 4 to 15 from the company's accounting records and from information and explanations you have given us.

This report is made solely to the Board of Directors of Brooklands Care Limited, as a body, in accordance with the terms of our engagement letter. Our work has been undertaken solely to prepare for your approval the accounts of Brooklands Care Limited and state those matters that we have agreed to state to the Board of Directors of Brooklands Care Limited, as a body, in this report. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Brooklands Care Limited and its Board of Directors as a body for our work or for this report. To the best of our knowledge at the time of preparation; all information contained in this report is accurate, based upon the information and representations made to us by Brooklands Care Limited

It is your duty to ensure that Brooklands 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 Brooklands Care Limited. You consider that Brooklands 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 Brooklands 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.

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

Britannia Accountancy & Tax Services Ltd
A24 The Sanderson Centre
Lees Lane
Gosport
Hampshire
PO12 3UL

5 July 2023

 

Brooklands Care Limited

Profit and Loss Account for the Year Ended 30 November 2022

Note

2022
£

2021
£

Turnover

 

490,224

466,856

Cost of sales

 

(118,418)

(128,554)

Gross profit

 

371,806

338,302

Administrative expenses

 

(335,963)

(381,374)

Operating profit/(loss)

 

35,843

(43,072)

Other interest receivable and similar income

 

-

7

Profit/(loss) before tax

4

35,843

(43,065)

Tax on profit/(loss)

 

-

(13,231)

Profit/(loss) for the financial year

 

35,843

(56,296)

The above results were derived from continuing operations.

The company has no recognised gains or losses for the year other than the results above.

 

Brooklands Care Limited

Statement of Comprehensive Income for the Year Ended 30 November 2022

2022
£

2021
£

Profit/(loss) for the year

35,843

(56,296)

Total comprehensive income for the year

35,843

(56,296)

 

Brooklands Care Limited

(Registration number: 06009317)
Balance Sheet as at 30 November 2022

Note

2022
£

2021
£

Fixed assets

 

Intangible assets

5

112,128

126,144

Tangible assets

6

7,060

103,749

 

119,188

229,893

Current assets

 

Debtors

8

24,807

6,956

Cash at bank and in hand

 

96,658

88,734

 

121,465

95,690

Creditors: Amounts falling due within one year

9

(221,389)

(292,162)

Net current liabilities

 

(99,924)

(196,472)

Net assets

 

19,264

33,421

Capital and reserves

 

Called up share capital

10

100

100

Retained earnings

19,164

33,321

Shareholders' funds

 

19,264

33,421

For the financial year ending 30 November 2022 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.

Approved and authorised by the Board on 5 July 2023 and signed on its behalf by:
 

.........................................
Mr Roger Kenneth Bird
Director

   
     
 

Brooklands Care Limited

Statement of Changes in Equity for the Year Ended 30 November 2022

Share capital
£

Retained earnings
£

Total
£

At 1 December 2021

100

33,321

33,421

Profit for the year

-

35,843

35,843

Dividends

-

(50,000)

(50,000)

At 30 November 2022

100

19,164

19,264

Share capital
£

Retained earnings
£

Total
£

At 1 December 2020

100

140,977

141,077

Loss for the year

-

(56,296)

(56,296)

Dividends

-

(51,360)

(51,360)

At 30 November 2021

100

33,321

33,421

 

Brooklands Care Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2022

1

General information

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

The address of its registered office is:
A24 The Sanderson Centre
Lees Lane
Gosport
Hampshire
PO12 3UL

These financial statements were authorised for issue by the Board on 5 July 2023.

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 smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

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.

Tax

The tax expense for the period comprises 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.

 

Brooklands Care Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2022

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

Plant and machinery

18% on net book value

Vehicles

18% on net book value

Office equipment

18% on net book value

Furniture and fittings

18% on net book value

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

Asset class

Amortisation method and rate

Goodwill

10% on cost

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 merchandise sold 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.

 

Brooklands Care Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2022

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. 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 subsequently measured at amortised cost using the effective interest method.

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.

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.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

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.

 

Brooklands Care Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2022

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 14 (2021 - 14).

4

Profit/loss before tax

Arrived at after charging/(crediting)

2022
£

2021
£

Depreciation expense

1,563

2,469

Amortisation expense

14,016

14,016

 

Brooklands Care Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2022

5

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 December 2021

140,160

140,160

At 30 November 2022

140,160

140,160

Amortisation

At 1 December 2021

14,016

14,016

Amortisation charge

14,016

14,016

At 30 November 2022

28,032

28,032

Carrying amount

At 30 November 2022

112,128

112,128

At 30 November 2021

126,144

126,144

6

Tangible assets

Land and buildings
£

Motor vehicles
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 December 2021

133,214

15,000

8,554

156,768

Disposals

(133,214)

-

-

(133,214)

At 30 November 2022

-

15,000

8,554

23,554

Depreciation

At 1 December 2021

38,088

13,781

1,150

53,019

Charge for the year

-

231

1,332

1,563

Eliminated on disposal

(38,088)

-

-

(38,088)

At 30 November 2022

-

14,012

2,482

16,494

Carrying amount

At 30 November 2022

-

988

6,072

7,060

At 30 November 2021

95,126

1,219

7,404

103,749

Included within the net book value of land and buildings above is £Nil (2021 - £95,126) in respect of freehold land and buildings.
 

 

Brooklands Care Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2022

7

Stocks

2022
£

2021
£

8

Debtors

Current

2022
£

2021
£

Prepayments

-

1,906

Other debtors

24,807

5,050

 

Brooklands Care Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2022

9

Creditors

Creditors: amounts falling due within one year

Note

2022
£

2021
£

Due within one year

 

Loans and borrowings

11

189,280

247,586

Trade creditors

 

-

257

Taxation and social security

 

-

14,699

Accruals and deferred income

 

9,961

5,921

Other creditors

 

22,148

23,699

 

221,389

292,162

10

Share capital

Allotted, called up and fully paid shares

 

2022

2021

 

No.

£

No.

£

Ordinary of £1 each

100

100

100

100

         

11

Loans and borrowings

2022
£

2021
£

Current loans and borrowings

Other borrowings

189,280

247,586

12

Dividends

Interim dividends paid

 

2022
£

2021
£

Interim dividend of £500 (2021 - £256.80) per each Ordinary share

50,000

51,360.00

     

13

Related party transactions

 

Brooklands Care Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2022

Directors' remuneration

The directors' remuneration for the year was as follows:

2022
£

2021
£

Remuneration

-

9,552