HERMES_CARE_LTD - Accounts


Company Registration No. 07429058 (England and Wales)
HERMES CARE LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2016
PAGES FOR FILING WITH REGISTRAR
HERMES CARE LTD
COMPANY INFORMATION
Directors
S Z Hasan
N Admani
Company number
07429058
Registered office
Unit 3 Old Brickworks Lane
Chesterfield
S41 7JD
Accountants
Hart Shaw LLP
The Hart Shaw Building
Europa Link
Sheffield Business Park
Sheffield
S9 1XU
HERMES CARE LTD
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 10
HERMES CARE LTD
BALANCE SHEET
AS AT
31 DECEMBER 2016
31 December 2016
- 1 -
2016
2015
as restated
Notes
£
£
£
£
Fixed assets
Tangible assets
3
1,584,354
774,489
Investments
4
4,795,333
-
6,379,687
774,489
Current assets
Debtors
6
1,835,505
115,240
Cash at bank and in hand
-
51,447
1,835,505
166,687
Creditors: amounts falling due within one year
7
(1,923,631)
(387,594)
Net current liabilities
(88,126)
(220,907)
Total assets less current liabilities
6,291,561
553,582
Creditors: amounts falling due after more than one year
8
(5,424,338)
(532,034)
Provisions for liabilities
(182,600)
(7,438)
Net assets
684,623
14,110
Capital and reserves
Called up share capital
9
100
100
Revaluation reserve
658,726
-
Profit and loss reserves
25,797
14,010
Total equity
684,623
14,110
HERMES CARE LTD
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2016
31 December 2016
- 2 -

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 31 December 2016 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 Act 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.

The financial statements were approved by the board of directors and authorised for issue on 19 September 2017 and are signed on its behalf by:
S Z Hasan
Director
Company Registration No. 07429058
HERMES CARE LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2016
- 3 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
£
£
£
£
As restated for the period ended 31 December 2015:
Balance at 1 February 2015
100
-
(45,319)
(45,219)
Period ended 31 December 2015:
Profit and total comprehensive income for the period
-
-
59,329
59,329
Balance at 31 December 2015
100
-
14,010
14,110
Period ended 31 December 2016:
Profit for the period
-
-
11,787
11,787
Other comprehensive income:
Revaluation of tangible fixed assets
-
833,726
-
833,726
Tax relating to other comprehensive income
-
(175,000)
-
(175,000)
Total comprehensive income for the period
-
658,726
11,787
670,513
Balance at 31 December 2016
100
658,726
25,797
684,623
HERMES CARE LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2016
- 4 -
1
Accounting policies
Company information

Hermes Care Ltd 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.

These financial statements for the year ended 31 December 2016 are the first financial statements of Hermes Care Ltd prepared in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland. The date of transition to FRS 102 was 1 February 2015. The reported financial position and financial performance for the previous period are not affected by the transition to FRS 102.

The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.

1.2
Reporting period

The previous accounting period was shortened to 11 months to ensure the company had a financial year end coterminous with that of fellow group undertakings in the future. As a result, the comparative figures in these financial statements are not entirely comparable with those reported for the current financial year.

1.3
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, and is shown net of VAT and other sales related taxes.

1.4
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
Plant and 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.

HERMES CARE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2016
1
Accounting policies
(Continued)
- 5 -

Properties whose fair value can be measured reliably are held under the revaluation model and are carried at a revalued amount, being their fair value at the date of valuation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. The fair value of the land and buildings is usually considered to be their market value.

 

Revaluation gains and losses are recognised in other comprehensive income and accumulated in equity, except to the extent that a revaluation gain reverses a revaluation loss previously recognised in profit or loss or a revaluation loss exceeds the accumulated revaluation gains recognised in equity; such gains and losses are recognised in profit or loss.

1.5
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

1.6
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.

1.7
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.

1.8
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.

HERMES CARE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2016
1
Accounting policies
(Continued)
- 6 -
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.

1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of direct issue costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.10
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.

1.11
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.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 36 (2015 - 34).

HERMES CARE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2016
- 7 -
3
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost or valuation
At 1 January 2016
739,306
177,445
916,751
Additions
-
4,820
4,820
Revaluation
760,694
-
760,694
At 31 December 2016
1,500,000
182,265
1,682,265
Depreciation and impairment
At 1 January 2016
58,747
83,515
142,262
Depreciation charged in the year
14,285
14,396
28,681
Revaluation
(73,032)
-
(73,032)
At 31 December 2016
-
97,911
97,911
Carrying amount
At 31 December 2016
1,500,000
84,354
1,584,354
At 31 December 2015
680,559
93,930
774,489

The fair value of the land and buildings has been arrived at on the basis of a valuation carried out by BNP Paribas (commercial real estate agency) in January 2011, who are not connected with the company. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties. New valuation reports are in the process of being prepared, however they are not yet available. The directors believe the revised valuations won't be materially different to those used in the financial statements.

If revalued assets were stated on an historical cost basis rather than a fair value basis, the total amounts included would have been as follows:

2016
2015
£
£
Cost
739,306
739,306
Accumulated depreciation
(73,032)
(58,747)
Carrying value
666,274
680,559
4
Fixed asset investments
2016
2015
£
£
Investments
4,795,333
-

 

HERMES CARE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2016
4
Fixed asset investments
(Continued)
- 8 -
Movements in fixed asset investments
Shares in group undertakings
£
Cost or valuation
At 1 January 2016
-
Additions
4,795,333
At 31 December 2016
4,795,333
Carrying amount
At 31 December 2016
4,795,333
At 31 December 2015
-
5
Subsidiaries

Details of the company's subsidiaries at 31 December 2016 are as follows:

Name of undertaking
Registered
Nature of business
Class of
% Held
office key
shares held
Direct
Indirect
Beech Lodge Limited
1
Care home and related services
Ordinary
100.00
S & S Healthcare Limited
1
Care home and related services
Ordinary
100.00
Ackroyd House Limited
1
Care home and related services
Ordinary
100.00
Registered Office addresses:
1
Unit 3 Old Brickworks Lane, Chesterfield, S41 7JD.
The aggregate capital and reserves and the result for the year of the subsidiaries noted above was as follows:
Name of undertaking
Profit/(Loss)
Capital and Reserves
£
£
Beech Lodge Limited
130,230
1,679,480
S & S Healthcare Limited
102,612
2,193,422
Ackroyd House Limited
(98,840)
3,221,474
HERMES CARE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2016
- 9 -
6
Debtors
2016
2015
Amounts falling due within one year:
£
£
Trade debtors
55,805
62,357
Amounts due from group undertakings
1,774,394
-
Prepayments and accrued income
5,306
52,883
1,835,505
115,240
7
Creditors: amounts falling due within one year
2016
2015
£
£
Bank loans and overdrafts
347,663
41,841
Trade creditors
32,409
5,194
Corporation tax
-
10,775
Other taxation and social security
7,198
10,025
Other creditors
1,525,207
307,400
Accruals and deferred income
11,154
12,359
1,923,631
387,594

Bank borrowings are secured by a charge on the company's freehold property and by a fixed and floating charge over the company's other assets.

8
Creditors: amounts falling due after more than one year
2016
2015
£
£
Bank loans and overdrafts
5,424,338
532,034

Bank borrowings are secured by a charge on the company's freehold property and by a fixed and floating charge over the company's other assets.

Amounts included above which fall due after five years are as follows:
Payable by instalments
3,204,435
350,257
9
Called up share capital
2016
2015
£
£
Ordinary share capital
Issued and fully paid
100 Ordinary of £1 each
100
100
HERMES CARE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2016
- 10 -
10
Financial commitments, guarantees and contingent liabilities

Total financial commitments, guarantees and contingencies which are not included in the balance sheet amount to £8,988 (2015 - £12,070).

11
Prior period adjustment
Changes to the profit and loss account
Period ended 31 December 2015
As previously reported
Adjustment
As restated
£
£
£
Cost of sales
(54,765)
(546,915)
(601,680)
Administrative expenses
(658,803)
546,915
(111,888)
Profit for the financial period
59,329
-
59,329

Staff costs have been reclassified as costs of sales rather than administrative expenses, to better reflect the nature of the expenditure.

2016-12-312016-01-01falseCCH SoftwareCCH Accounts Production 2017.200No description of principal activity074290582016-01-012016-12-3107429058bus:Director12016-01-012016-12-3107429058bus:Director22016-01-012016-12-3107429058bus:RegisteredOffice2016-01-012016-12-31074290582016-12-31074290582015-12-3107429058core:LandBuildings2016-12-3107429058core:OtherPropertyPlantEquipment2016-12-3107429058core:LandBuildings2015-12-3107429058core:OtherPropertyPlantEquipment2015-12-3107429058core:CurrentFinancialInstruments2016-12-3107429058core:CurrentFinancialInstruments2015-12-3107429058core:ShareCapital2016-12-3107429058core:ShareCapital2015-12-3107429058core:RevaluationReserve2016-12-3107429058core:RetainedEarningsAccumulatedLosses2016-12-3107429058core:RetainedEarningsAccumulatedLosses2015-12-3107429058core:ShareCapitalcore:RestatedAmount2015-01-3107429058core:RetainedEarningsAccumulatedLossescore:RestatedAmount2015-01-3107429058core:RestatedAmount2015-01-31074290582015-02-012015-12-3107429058core:RevaluationReserve2016-01-012016-12-3107429058core:LandBuildingscore:OwnedOrFreeholdAssets2016-01-012016-12-3107429058core:PlantMachinery2016-01-012016-12-3107429058core:LandBuildings2015-12-3107429058core:OtherPropertyPlantEquipment2015-12-31074290582015-12-3107429058core:OtherPropertyPlantEquipment2016-01-012016-12-3107429058core:LandBuildings2016-01-012016-12-3107429058core:Subsidiary12016-01-012016-12-3107429058core:Subsidiary22016-01-012016-12-3107429058core:Subsidiary32016-01-012016-12-3107429058core:Subsidiary112016-01-012016-12-3107429058core:Subsidiary212016-01-012016-12-3107429058core:Subsidiary312016-01-012016-12-3107429058core:Subsidiary122016-01-012016-12-3107429058core:Subsidiary222016-01-012016-12-3107429058core:Subsidiary322016-01-012016-12-3107429058core:Non-currentFinancialInstruments2016-12-3107429058core:Non-currentFinancialInstruments2015-12-3107429058core:ContinuingOperations2015-02-012015-12-3107429058bus:PrivateLimitedCompanyLtd2016-01-012016-12-3107429058bus:FRS1022016-01-012016-12-3107429058bus:AuditExemptWithAccountantsReport2016-01-012016-12-3107429058bus:FullAccounts2016-01-012016-12-31xbrli:purexbrli:sharesiso4217:GBP