Patterson Restorative Solutions Limited - Period Ending 2022-12-31

Patterson Restorative Solutions Limited - Period Ending 2022-12-31


Patterson Restorative Solutions Limited 11206817 false 2022-01-01 2022-12-31 2022-12-31 The principal activity of the company is design and manufacture of specialist dental supplies. Digita Accounts Production Advanced 6.30.9574.0 true false true 11206817 2022-01-01 2022-12-31 11206817 2022-12-31 11206817 bus:OrdinaryShareClass1 2022-12-31 11206817 bus:OrdinaryShareClass2 2022-12-31 11206817 bus:OrdinaryShareClass3 2022-12-31 11206817 bus:OrdinaryShareClass4 2022-12-31 11206817 bus:OrdinaryShareClass5 2022-12-31 11206817 core:RetainedEarningsAccumulatedLosses 2022-12-31 11206817 core:ShareCapital 2022-12-31 11206817 core:HirePurchaseContracts core:CurrentFinancialInstruments 2022-12-31 11206817 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2022-12-31 11206817 core:CurrentFinancialInstruments 2022-12-31 11206817 core:CurrentFinancialInstruments core:WithinOneYear 2022-12-31 11206817 core:Non-currentFinancialInstruments 2022-12-31 11206817 core:Non-currentFinancialInstruments core:AfterOneYear 2022-12-31 11206817 core:FurnitureFittingsToolsEquipment 2022-12-31 11206817 core:MotorVehicles 2022-12-31 11206817 bus:SmallEntities 2022-01-01 2022-12-31 11206817 bus:AuditExemptWithAccountantsReport 2022-01-01 2022-12-31 11206817 bus:FullAccounts 2022-01-01 2022-12-31 11206817 bus:SmallCompaniesRegimeForAccounts 2022-01-01 2022-12-31 11206817 bus:RegisteredOffice 2022-01-01 2022-12-31 11206817 bus:Director1 2022-01-01 2022-12-31 11206817 bus:OrdinaryShareClass1 2022-01-01 2022-12-31 11206817 bus:OrdinaryShareClass2 2022-01-01 2022-12-31 11206817 bus:OrdinaryShareClass3 2022-01-01 2022-12-31 11206817 bus:OrdinaryShareClass4 2022-01-01 2022-12-31 11206817 bus:OrdinaryShareClass5 2022-01-01 2022-12-31 11206817 bus:PrivateLimitedCompanyLtd 2022-01-01 2022-12-31 11206817 bus:Agent1 2022-01-01 2022-12-31 11206817 core:FurnitureFittingsToolsEquipment 2022-01-01 2022-12-31 11206817 core:LeaseholdImprovements 2022-01-01 2022-12-31 11206817 core:MotorVehicles 2022-01-01 2022-12-31 11206817 core:OfficeEquipment 2022-01-01 2022-12-31 11206817 core:PlantMachinery 2022-01-01 2022-12-31 11206817 1 2022-01-01 2022-12-31 11206817 countries:AllCountries 2022-01-01 2022-12-31 11206817 2021-12-31 11206817 core:CostValuation 2021-12-31 11206817 core:FurnitureFittingsToolsEquipment 2021-12-31 11206817 core:MotorVehicles 2021-12-31 11206817 2021-01-01 2021-12-31 11206817 2021-12-31 11206817 bus:OrdinaryShareClass1 2021-12-31 11206817 bus:OrdinaryShareClass2 2021-12-31 11206817 bus:OrdinaryShareClass3 2021-12-31 11206817 bus:OrdinaryShareClass4 2021-12-31 11206817 bus:OrdinaryShareClass5 2021-12-31 11206817 core:RetainedEarningsAccumulatedLosses 2021-12-31 11206817 core:ShareCapital 2021-12-31 11206817 core:HirePurchaseContracts core:CurrentFinancialInstruments 2021-12-31 11206817 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2021-12-31 11206817 core:CurrentFinancialInstruments 2021-12-31 11206817 core:CurrentFinancialInstruments core:WithinOneYear 2021-12-31 11206817 core:Non-currentFinancialInstruments 2021-12-31 11206817 core:Non-currentFinancialInstruments core:AfterOneYear 2021-12-31 11206817 core:FurnitureFittingsToolsEquipment 2021-12-31 11206817 core:MotorVehicles 2021-12-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 11206817

Patterson Restorative Solutions Limited

Unaudited Filleted Financial Statements

for the Year Ended 31 December 2022

 

Patterson Restorative Solutions Limited

Contents

Company Information

1

Accountants' Report

2

Balance Sheet

3 to 4

Notes to the Unaudited Financial Statements

5 to 11

 

Patterson Restorative Solutions Limited

Company Information

Director

Mr M Patterson

Registered office

Wellesley House
204 London Road
Waterlooville
Hampshire
PO7 7AN

Accountants

MMO Limited
Wellesley House
204 London Road
Waterlooville
Hampshire
PO7 7AN

 

Chartered Accountants' Report to the Director on the Preparation of the Unaudited Statutory Accounts of
Patterson Restorative Solutions Limited
for the Year Ended 31 December 2022

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Patterson Restorative Solutions Limited for the year ended 31 December 2022 as set out on pages 3 to 11 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at
http://www.icaew.com/regulation.

This report is made solely to the Board of Directors of Patterson Restorative Solutions 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 Patterson Restorative Solutions Limited and state those matters that we have agreed to state to the Board of Directors of Patterson Restorative Solutions Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Patterson Restorative Solutions Limited and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that Patterson Restorative Solutions 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 loss of Patterson Restorative Solutions Limited. You consider that Patterson Restorative Solutions 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 Patterson Restorative Solutions 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.

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

MMO Limited
Wellesley House
204 London Road
Waterlooville
Hampshire
PO7 7AN

28 December 2023

 

Patterson Restorative Solutions Limited

(Registration number: 11206817)
Balance Sheet as at 31 December 2022

Note

2022
£

2021
£

Fixed assets

 

Tangible assets

4

366,161

328,175

Investments

5

278,701

278,701

 

644,862

606,876

Current assets

 

Stocks

94,853

96,129

Debtors

6

432,330

503,227

Cash at bank and in hand

 

9,710

28,604

 

536,893

627,960

Creditors: Amounts falling due within one year

7

(383,355)

(340,744)

Net current assets

 

153,538

287,216

Total assets less current liabilities

 

798,400

894,092

Creditors: Amounts falling due after more than one year

7

(512,769)

(551,131)

Provisions for liabilities

(56,140)

(52,424)

Net assets

 

229,491

290,537

Capital and reserves

 

Called up share capital

8

350

350

Retained earnings

229,141

290,187

Shareholders' funds

 

229,491

290,537

For the financial year ending 31 December 2022 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's 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 director acknowledges his 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.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the director has not delivered to the registrar a copy of the Profit and Loss Account.

 

Patterson Restorative Solutions Limited

(Registration number: 11206817)
Balance Sheet as at 31 December 2022

Approved and authorised by the director on 28 December 2023
 

.........................................
Mr M Patterson
Director

 

Patterson Restorative Solutions Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2022

1

General information

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

The address of its registered office is:
Wellesley House
204 London Road
Waterlooville
Hampshire
PO7 7AN
England

These financial statements were authorised for issue by the director on 28 December 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 deferred 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.

 

Patterson Restorative Solutions Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2022

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

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

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

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

50% - 25% reducing balance

Office equipment

25% reducing balance

Leasehold improvements

25 % reducing balance

Motor vehicles

25% reducing balance

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.


Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

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.

 

Patterson Restorative Solutions Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2022

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.

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.

 

Patterson Restorative Solutions Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2022

Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

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.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 21 (2021 - 17).

 

Patterson Restorative Solutions Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2022

4

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 January 2022

527,341

-

527,341

Additions

126,116

75,201

201,317

At 31 December 2022

653,457

75,201

728,658

Depreciation

At 1 January 2022

199,166

-

199,166

Charge for the year

144,531

18,800

163,331

At 31 December 2022

343,697

18,800

362,497

Carrying amount

At 31 December 2022

309,760

56,401

366,161

At 31 December 2021

328,175

-

328,175

5

Investments

2022
£

2021
£

Investments in subsidiaries

278,701

278,701

Subsidiaries

£

Cost or valuation

At 1 January 2022

278,701

Provision

Carrying amount

At 31 December 2022

278,701

At 31 December 2021

278,701

 

Patterson Restorative Solutions Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2022

6

Debtors

Current

Note

2022
£

2021
£

Trade debtors

 

248,818

376,077

Amounts owed by related parties

108,071

60,139

Prepayments

 

75,421

38,472

Other debtors

 

20

28,539

   

432,330

503,227

7

Creditors

Creditors: amounts falling due within one year

Note

2022
£

2021
£

Due within one year

 

Loans and borrowings

9

63,184

23,087

Trade creditors

 

71,505

83,506

Amounts owed to group undertakings and undertakings in which the company has a participating interest

179,870

82,394

Taxation and social security

 

16,639

20,818

Accruals and deferred income

 

22,463

105,364

Other creditors

 

29,694

25,575

 

383,355

340,744

Creditors: amounts falling due after more than one year

Note

2022
£

2021
£

Due after one year

 

Loans and borrowings

9

153,622

71,580

Other non-current financial liabilities

 

359,147

479,551

 

512,769

551,131

 

Patterson Restorative Solutions Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2022

8

Share capital

Allotted, called up and fully paid shares

 

2022

2021

 

No.

£

No.

£

Ordinary share of £1 each

100

100

100

100

Ordinary A shares of £1 each

100

100

100

100

Ordinary B shares of £1 each

100

100

100

100

Ordinary C D and E shares of £1 each

30

30

30

30

Ordinary F and G shares of £1 each

20

20

20

20

 

350

350

350

350

9

Loans and borrowings

2022
£

2021
£

Non-current loans and borrowings

Bank borrowings

23,410

35,137

Hire purchase contracts

130,212

36,443

153,622

71,580

2022
£

2021
£

Current loans and borrowings

Bank borrowings

10,150

8,333

Bank overdrafts

42

42

Hire purchase contracts

52,992

14,712

63,184

23,087

10

Parent and ultimate parent undertaking

The company's immediate parent is UK Dental Design Group Limited, incorporated in England.