INTEGRACARE_LTD - Accounts


INTEGRACARE LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023
PAGES FOR FILING WITH REGISTRAR
Company registration number 04665282 (England and Wales)
INTEGRACARE LTD
CONTENTS
Page
Statement of financial position
1 - 2
Notes to the financial statements
3 - 8
INTEGRACARE LTD
STATEMENT OF FINANCIAL POSITION
AS AT
31 MARCH 2023
31 March 2023
- 1 -
2023
2022
Notes
£
£
£
£
Non-current assets
Intangible assets
3
-
0
17,750
Property, plant and equipment
4
92,608
67,100
92,608
84,850
Current assets
Trade and other receivables
5
441,544
513,571
Cash and cash equivalents
37,097
230,861
478,641
744,432
Creditors: amounts falling due within one year
6
(122,733)
(150,583)
Net current assets
355,908
593,849
Total assets less current liabilities
448,516
678,699
Non-current liabilities
7
(325,481)
(325,481)
Provisions for liabilities
-
0
(7,759)
Net assets
123,035
345,459
Capital and reserves
Called up share capital
300
300
Retained earnings
122,735
345,159
Total equity
123,035
345,459

The directors of the company have elected not to include a copy of the income statement within the financial statements.true

For the financial year ended 31 March 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

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

INTEGRACARE LTD
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT
31 MARCH 2023
31 March 2023
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 22 December 2023 and are signed on its behalf by:
Mr D M Davies
Director
Company registration number 04665282 (England and Wales)
INTEGRACARE LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023
- 3 -
1
Accounting policies
Company information

Integracare Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Club Chambers, Museum Street, York, YO1 7DN.

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
Revenue

Revenue is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

1.3
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 20 years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

1.4
Property, plant and equipment

Property, plant and equipment are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

INTEGRACARE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
1
Accounting policies
(Continued)
- 4 -

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:

Plant and machinery
15% reducing balance
Motor vehicles
25% 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 non-current assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible 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
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.

1.7
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.

INTEGRACARE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
1
Accounting policies
(Continued)
- 5 -
Basic financial assets

Basic financial assets, which include trade and other receivables 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 trade and other payables, 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 payables 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 payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.8
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.

1.9
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.

INTEGRACARE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
1
Accounting policies
(Continued)
- 6 -
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.

1.10
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 non-current 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.

1.11
Retirement benefits

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

1.12
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

2
Employees

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

2023
2022
Number
Number
Total
72
65
INTEGRACARE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 7 -
3
Intangible fixed assets
Goodwill
£
Cost
At 1 April 2022 and 31 March 2023
355,000
Amortisation and impairment
At 1 April 2022
337,250
Amortisation charged for the year
17,750
At 31 March 2023
355,000
Carrying amount
At 31 March 2023
-
0
At 31 March 2022
17,750
4
Property, plant and equipment
Plant and machinery
Motor vehicles
Total
£
£
£
Cost
At 1 April 2022
193,257
45,071
238,328
Additions
25,877
22,985
48,862
Disposals
-
0
(15,882)
(15,882)
At 31 March 2023
219,134
52,174
271,308
Depreciation and impairment
At 1 April 2022
141,561
29,667
171,228
Depreciation charged in the year
11,636
8,891
20,527
Eliminated in respect of disposals
-
0
(13,055)
(13,055)
At 31 March 2023
153,197
25,503
178,700
Carrying amount
At 31 March 2023
65,937
26,671
92,608
At 31 March 2022
51,696
15,404
67,100
5
Trade and other receivables
2023
2022
Amounts falling due within one year:
£
£
Corporation tax recoverable
15,038
-
0
Other receivables
423,694
513,571
438,732
513,571
INTEGRACARE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
5
Trade and other receivables
(Continued)
- 8 -
2023
2022
Amounts falling due after more than one year:
£
£
Deferred tax asset
2,812
-
0
Total debtors
441,544
513,571
6
Creditors: amounts falling due within one year
2023
2022
£
£
Corporation tax
-
0
15,038
Other taxation and social security
50,283
46,377
Other payables
72,450
89,168
122,733
150,583
7
Non-current liabilities
2023
2022
£
£
Other payables
325,481
325,481
8
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2023
2022
£
£
54,455
54,455
2023-03-312022-04-01false27 December 2023CCH SoftwareCCH Accounts Production 2023.300No description of principal activityMr D M DaviesMrs S J DaviesMrs C M HartleyMr M DaviesMr D M Daviesfalse046652822022-04-012023-03-31046652822023-03-31046652822022-03-3104665282core:NetGoodwill2023-03-3104665282core:NetGoodwill2022-03-3104665282core:PlantMachinery2023-03-3104665282core:MotorVehicles2023-03-3104665282core:PlantMachinery2022-03-3104665282core:MotorVehicles2022-03-3104665282core:CurrentFinancialInstrumentscore:WithinOneYear2023-03-3104665282core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-3104665282core:Non-currentFinancialInstrumentscore:AfterOneYear2023-03-3104665282core:Non-currentFinancialInstrumentscore:AfterOneYear2022-03-3104665282core:CurrentFinancialInstruments2023-03-3104665282core:CurrentFinancialInstruments2022-03-3104665282core:ShareCapital2023-03-3104665282core:ShareCapital2022-03-3104665282core:RetainedEarningsAccumulatedLosses2023-03-3104665282core:RetainedEarningsAccumulatedLosses2022-03-3104665282bus:CompanySecretaryDirector12022-04-012023-03-3104665282core:Goodwill2022-04-012023-03-3104665282core:PlantMachinery2022-04-012023-03-3104665282core:MotorVehicles2022-04-012023-03-31046652822021-04-012022-03-3104665282core:NetGoodwill2022-03-3104665282core:NetGoodwill2022-04-012023-03-3104665282core:PlantMachinery2022-03-3104665282core:MotorVehicles2022-03-31046652822022-03-3104665282core:WithinOneYear2023-03-3104665282core:WithinOneYear2022-03-3104665282core:AfterOneYear2023-03-3104665282core:AfterOneYear2022-03-3104665282core:Non-currentFinancialInstruments2023-03-3104665282core:Non-currentFinancialInstruments2022-03-3104665282bus:PrivateLimitedCompanyLtd2022-04-012023-03-3104665282bus:SmallCompaniesRegimeForAccounts2022-04-012023-03-3104665282bus:FRS1022022-04-012023-03-3104665282bus:AuditExemptWithAccountantsReport2022-04-012023-03-3104665282bus:Director12022-04-012023-03-3104665282bus:Director22022-04-012023-03-3104665282bus:Director32022-04-012023-03-3104665282bus:Director42022-04-012023-03-3104665282bus:CompanySecretary12022-04-012023-03-3104665282bus:FullAccounts2022-04-012023-03-31xbrli:purexbrli:sharesiso4217:GBP