Walton Dental Arts Limited - Period Ending 2022-12-31

Walton Dental Arts Limited - Period Ending 2022-12-31


Walton Dental Arts Limited 03949448 false 2022-01-01 2022-12-31 2022-12-31 The principal activity of the company is specialist dental services. Digita Accounts Production Advanced 6.30.9574.0 true false 03949448 2022-01-01 2022-12-31 03949448 2022-12-31 03949448 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2022-12-31 03949448 core:CapitalRedemptionReserve 2022-12-31 03949448 core:RetainedEarningsAccumulatedLosses 2022-12-31 03949448 core:ShareCapital 2022-12-31 03949448 core:CurrentFinancialInstruments 2022-12-31 03949448 core:CurrentFinancialInstruments core:WithinOneYear 2022-12-31 03949448 core:Non-currentFinancialInstruments 2022-12-31 03949448 core:Non-currentFinancialInstruments core:AfterOneYear 2022-12-31 03949448 core:Goodwill 2022-12-31 03949448 core:FurnitureFittingsToolsEquipment 2022-12-31 03949448 core:MotorVehicles 2022-12-31 03949448 bus:SmallEntities 2022-01-01 2022-12-31 03949448 bus:AuditExemptWithAccountantsReport 2022-01-01 2022-12-31 03949448 bus:FullAccounts 2022-01-01 2022-12-31 03949448 bus:SmallCompaniesRegimeForAccounts 2022-01-01 2022-12-31 03949448 bus:RegisteredOffice 2022-01-01 2022-12-31 03949448 bus:Director1 2022-01-01 2022-12-31 03949448 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2022-01-01 2022-12-31 03949448 bus:PrivateLimitedCompanyLtd 2022-01-01 2022-12-31 03949448 bus:Agent1 2022-01-01 2022-12-31 03949448 core:Goodwill 2022-01-01 2022-12-31 03949448 core:FurnitureFittingsToolsEquipment 2022-01-01 2022-12-31 03949448 core:MotorVehicles 2022-01-01 2022-12-31 03949448 core:OfficeEquipment 2022-01-01 2022-12-31 03949448 core:PlantMachinery 2022-01-01 2022-12-31 03949448 1 2022-01-01 2022-12-31 03949448 countries:England 2022-01-01 2022-12-31 03949448 2021-12-31 03949448 core:Goodwill 2021-12-31 03949448 core:FurnitureFittingsToolsEquipment 2021-12-31 03949448 core:MotorVehicles 2021-12-31 03949448 2021-04-01 2021-12-31 03949448 2021-12-31 03949448 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2021-12-31 03949448 core:CapitalRedemptionReserve 2021-12-31 03949448 core:RetainedEarningsAccumulatedLosses 2021-12-31 03949448 core:ShareCapital 2021-12-31 03949448 core:CurrentFinancialInstruments 2021-12-31 03949448 core:CurrentFinancialInstruments core:WithinOneYear 2021-12-31 03949448 core:Non-currentFinancialInstruments 2021-12-31 03949448 core:Non-currentFinancialInstruments core:AfterOneYear 2021-12-31 03949448 core:FurnitureFittingsToolsEquipment 2021-12-31 03949448 core:MotorVehicles 2021-12-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 03949448

Walton Dental Arts Limited

Unaudited Filleted Financial Statements

for the Year Ended 31 December 2022

 

Walton Dental Arts Limited

Contents

Company Information

1

Accountants' Report

2

Balance Sheet

3 to 4

Notes to the Unaudited Financial Statements

5 to 11

 

Walton Dental Arts 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
Walton Dental Arts 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 Walton Dental Arts 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 Walton Dental Arts 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 Walton Dental Arts Limited and state those matters that we have agreed to state to the Board of Directors of Walton Dental Arts 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 Walton Dental Arts Limited and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that Walton Dental Arts 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 Walton Dental Arts Limited. You consider that Walton Dental Arts 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 Walton Dental Arts 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

 

Walton Dental Arts Limited

(Registration number: 03949448)
Balance Sheet as at 31 December 2022

Note

2022
£

2021
£

Fixed assets

 

Tangible assets

5

9,292

8,635

Current assets

 

Stocks

6

12,843

15,766

Debtors

7

238,840

344,677

Cash at bank and in hand

 

19,344

66,032

 

271,027

426,475

Creditors: Amounts falling due within one year

8

(74,577)

(152,974)

Net current assets

 

196,450

273,501

Total assets less current liabilities

 

205,742

282,136

Creditors: Amounts falling due after more than one year

8

(32,337)

(50,000)

Provisions for liabilities

(1,641)

(1,641)

Net assets

 

171,764

230,495

Capital and reserves

 

Called up share capital

9

600

600

Capital redemption reserve

400

400

Retained earnings

170,764

229,495

Shareholders' funds

 

171,764

230,495

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 directors have not delivered to the registrar a copy of the Profit and Loss Account.

 

Walton Dental Arts Limited

(Registration number: 03949448)
Balance Sheet as at 31 December 2022

Approved and authorised by the director on 28 December 2023
 

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

 

Walton Dental Arts 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.

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 current 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.

 

Walton Dental Arts 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

Motor vehicle

25% straight line

Office equipment

20% straight line

Plant and machinery

20% straight line

Fixtures and fittings

20% straight line

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

20% straight line

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.

 

Walton Dental Arts 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.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 9 (2021 - 10).

 

Walton Dental Arts Limited

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

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 January 2022

202,790

202,790

At 31 December 2022

202,790

202,790

Amortisation

At 1 January 2022

202,790

202,790

At 31 December 2022

202,790

202,790

Carrying amount

At 31 December 2022

-

-

 

Walton Dental Arts Limited

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

5

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 January 2022

229,237

9,800

239,037

Additions

3,664

-

3,664

At 31 December 2022

232,901

9,800

242,701

Depreciation

At 1 January 2022

220,603

9,799

230,402

Charge for the year

3,007

-

3,007

At 31 December 2022

223,610

9,799

233,409

Carrying amount

At 31 December 2022

9,291

1

9,292

At 31 December 2021

8,634

1

8,635

6

Stocks

2022
£

2021
£

Other inventories

12,843

15,766

7

Debtors

Current

Note

2022
£

2021
£

Trade debtors

 

158,067

118,937

Amounts owed by related parties

52,848

199,743

Prepayments

 

11,999

19,914

Other debtors

 

15,926

6,083

   

238,840

344,677

 

Walton Dental Arts Limited

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

8

Creditors

Creditors: amounts falling due within one year

Note

2022
£

2021
£

Due within one year

 

Loans and borrowings

10

9,799

-

Trade creditors

 

8,182

23,317

Taxation and social security

 

16,977

14,262

Accruals and deferred income

 

29,434

77,054

Other creditors

 

10,185

38,341

 

74,577

152,974

Creditors: amounts falling due after more than one year

Note

2022
£

2021
£

Due after one year

 

Loans and borrowings

10

32,337

50,000

9

Share capital

Allotted, called up and fully paid shares

 

2022

2021

 

No.

£

No.

£

Ordinary shares of £1 each

600

600

600

600

         

10

Loans and borrowings

2022
£

2021
£

Non-current loans and borrowings

Bank borrowings

32,337

50,000

 

Walton Dental Arts Limited

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

2022
£

2021
£

Current loans and borrowings

Bank borrowings

9,799

-

11

Parent and ultimate parent undertaking

The company's immediate parent is Patterson Restorative Solutions Limited, incorporated in England.

 The ultimate parent is UK Dental Design Group Limited, incorporated in England.