ACKROYD_HOUSE_LIMITED - Accounts


Company registration number 02872033 (England and Wales)
ACKROYD HOUSE LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023
PAGES FOR FILING WITH REGISTRAR
ACKROYD HOUSE LIMITED
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 8
ACKROYD HOUSE LIMITED
BALANCE SHEET
AS AT
31 MARCH 2023
31 March 2023
- 1 -
2023
2022
Notes
£
£
£
£
Fixed assets
Tangible assets
4
5,018,012
3,453,219
Current assets
Stocks
750
750
Debtors
5
153,998
278,513
Cash at bank and in hand
414,480
480,802
569,228
760,065
Creditors: amounts falling due within one year
6
(1,528,639)
(1,581,173)
Net current liabilities
(959,411)
(821,108)
Total assets less current liabilities
4,058,601
2,632,111
Creditors: amounts falling due after more than one year
7
(22,435)
(32,388)
Provisions for liabilities
(690,200)
(298,200)
Net assets
3,345,966
2,301,523
Capital and reserves
Called up share capital
8
300
300
Revaluation reserve
2,627,405
1,455,505
Profit and loss reserves
718,261
845,718
Total equity
3,345,966
2,301,523

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 28 November 2023 and are signed on its behalf by:
S Z Hasan
Director
Company registration number 02872033 (England and Wales)
ACKROYD HOUSE LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2023
- 2 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 April 2021
300
1,538,217
988,009
2,526,526
Year ended 31 March 2022:
Profit
-
-
302,997
302,997
Other comprehensive income:
Tax relating to other comprehensive income
-
(48,000)
-
0
(48,000)
Total comprehensive income
-
(48,000)
302,997
254,997
Dividends
-
-
(480,000)
(480,000)
Transfers
-
(34,712)
34,712
-
Balance at 31 March 2022
300
1,455,505
845,718
2,301,523
Year ended 31 March 2023:
Profit
-
-
212,543
212,543
Other comprehensive income:
Revaluation of tangible fixed assets
-
1,562,600
-
1,562,600
Tax relating to other comprehensive income
-
(390,700)
-
0
(390,700)
Total comprehensive income
-
1,171,900
212,543
1,384,443
Dividends
-
-
(340,000)
(340,000)
Balance at 31 March 2023
300
2,627,405
718,261
3,345,966
ACKROYD HOUSE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023
- 3 -
1
Accounting policies
Company information

Ackroyd House Limited is a private company, limited by shares and incorporated in England and Wales. The registered office is Unit 3 Old Brickworks Lane, Chesterfield, S41 7JD.

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, modified to include the revaluation of freehold properties at fair value. The principal accounting policies adopted are set out below.

1.2
Turnover

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

1.3
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:

Freehold land and buildings
2% straight line
Fixtures, fittings & 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.

1.4
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.

1.5
Cash at bank and in hand

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.

ACKROYD HOUSE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
1
Accounting policies
(Continued)
- 4 -
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 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.

 

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

 

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.

1.7
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 profit and loss account 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.

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.

ACKROYD HOUSE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
1
Accounting policies
(Continued)
- 5 -
1.8
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.

 

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.

1.9
Retirement benefits

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

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
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.

 

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Valuation of Freehold Property

Land and buildings are stated at fair value based on a valuation provided by an independent professional. The valuer used observable market prices adjusted as necessary for any difference in the future use or condition of the specific asset. Further details are included in the fixed asset note.

3
Employees

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

2023
2022
Number
Number
Total
71
81
ACKROYD HOUSE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 6 -
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost or valuation
At 1 April 2022
3,270,000
943,870
4,213,870
Additions
-
0
41,652
41,652
Revaluation
1,505,000
-
0
1,505,000
At 31 March 2023
4,775,000
985,522
5,760,522
Depreciation and impairment
At 1 April 2022
57,600
703,051
760,651
Depreciation charged in the year
-
0
39,459
39,459
Revaluation
(57,600)
-
0
(57,600)
At 31 March 2023
-
0
742,510
742,510
Carrying amount
At 31 March 2023
4,775,000
243,012
5,018,012
At 31 March 2022
3,212,400
240,819
3,453,219

The fair value of the land and buildings has been arrived at on the basis of a valuation carried out by Knight Frank (commercial property consultants) in June 2023, who are not connected with the company. The valuation was made using the profits method as this is the basis on which such properties are commonly bought or sold.

 

Under this method an estimate is made of fair maintainable trade using an estimated EBITDA and this is multiplied by an appropriate multiplier which has been selected based on multipliers used in sales of similar properties.

 

The nature of care homes is such that occupancy levels, residents needs and hence average fee levels and staff costs can fluctuate on a day to day basis. Assumptions have been made in the valuation as to what income is considered maintainable to allow for these fluctuations but by nature these assumptions are subject to estimation uncertainty.

 

Should the estimate of fair maintainable trade be out by 5% then the valuation would also be out by 5%.

Land and buildings are carried at valuation. If land and buildings were measured using the cost model, the carrying amounts would have been approximately £1,437,842 (2022 - £1,469,408), being cost £1,968,400 (2022 - £1,968,400) and depreciation £530,558 (2022 - £498,992).

 

ACKROYD HOUSE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 7 -
5
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
136,172
252,354
Amounts owed by group undertakings
17,826
11,211
Prepayments and accrued income
-
0
14,948
153,998
278,513
6
Creditors: amounts falling due within one year
2023
2022
£
£
Bank loans
9,954
9,707
Trade creditors
87,179
77,614
Amounts owed to group undertakings
1,193,211
1,124,728
Corporation tax
2,400
83,154
Other taxation and social security
107,356
133,858
Other creditors
89,060
101,344
Accruals and deferred income
39,479
50,768
1,528,639
1,581,173

The aggregate amount of creditors for which security has been given amounted to £32,389 (2022: £42,095).

7
Creditors: amounts falling due after more than one year
2023
2022
£
£
Bank loans and overdrafts
22,435
32,388
8
Called up share capital
2023
2022
2023
2022
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A of £1 each
200
200
300
200
Ordinary B of £1 each
100
100
-
100
300
300
300
300
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.

ACKROYD HOUSE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
9
Audit report information
(Continued)
- 8 -
Senior Statutory Auditor:
Natalie Bracey
Statutory Auditor:
Hart Shaw LLP
10
Financial commitments, guarantees and contingent liabilities

Total financial commitments, guarantees and contingencies which are not included in the balance sheet amount to £nil (2022 - £2,152).

 

In addition, total bank borrowings of £3,648,289 (2022 - £4,014,949) in the parent company have been partially secured by a fixed and floating charge over the company's assets.

11
Parent company

The parent company of Ackroyd House Limited is Hermes Care Limited and its registered office is Unit 3 Old Brick Works Lane, Chesterfield, S41 7JD.

2023-03-312022-04-01false04 December 2023CCH SoftwareCCH Accounts Production 2023.300No description of principal activityThis audit opinion is unqualifiedS Z HasanN Admanifalse028720332022-04-012023-03-31028720332023-03-31028720332022-03-3102872033core:LandBuildings2023-03-3102872033core:OtherPropertyPlantEquipment2023-03-3102872033core:LandBuildings2022-03-3102872033core:OtherPropertyPlantEquipment2022-03-3102872033core:CurrentFinancialInstrumentscore:WithinOneYear2023-03-3102872033core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-3102872033core:Non-currentFinancialInstrumentscore:AfterOneYear2023-03-3102872033core:Non-currentFinancialInstrumentscore:AfterOneYear2022-03-3102872033core:CurrentFinancialInstruments2023-03-3102872033core:CurrentFinancialInstruments2022-03-3102872033core:ShareCapital2023-03-3102872033core:ShareCapital2022-03-3102872033core:RevaluationReserve2023-03-3102872033core:RevaluationReserve2022-03-3102872033core:RetainedEarningsAccumulatedLosses2023-03-3102872033core:RetainedEarningsAccumulatedLosses2022-03-3102872033core:ShareCapital2021-03-3102872033core:RevaluationReserve2021-03-3102872033core:RetainedEarningsAccumulatedLosses2021-03-3102872033core:ShareCapitalOrdinaryShares2023-03-3102872033core:ShareCapitalOrdinaryShares2022-03-3102872033bus:Director12022-04-012023-03-3102872033core:RetainedEarningsAccumulatedLosses2021-04-012022-03-31028720332021-04-012022-03-3102872033core:RetainedEarningsAccumulatedLosses2022-04-012023-03-3102872033core:RevaluationReserve2021-04-012022-03-3102872033core:RevenueReservesInvestmentFundsOnly2021-04-012022-03-3102872033core:RevaluationReserve2022-04-012023-03-3102872033core:LandBuildingscore:OwnedOrFreeholdAssets2022-04-012023-03-3102872033core:FurnitureFittings2022-04-012023-03-3102872033core:LandBuildings2022-03-3102872033core:OtherPropertyPlantEquipment2022-03-31028720332022-03-3102872033core:LandBuildings2022-04-012023-03-3102872033core:OtherPropertyPlantEquipment2022-04-012023-03-3102872033core:Non-currentFinancialInstruments2023-03-3102872033core:Non-currentFinancialInstruments2022-03-3102872033bus:PrivateLimitedCompanyLtd2022-04-012023-03-3102872033bus:SmallCompaniesRegimeForAccounts2022-04-012023-03-3102872033bus:FRS1022022-04-012023-03-3102872033bus:Audited2022-04-012023-03-3102872033bus:Director22022-04-012023-03-3102872033bus:FullAccounts2022-04-012023-03-31xbrli:purexbrli:sharesiso4217:GBP