CHIPPING_NORTON_HEALTHCAR - Accounts


Company Registration No. 08811808 (England and Wales)
CHIPPING NORTON HEALTHCARE LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2017
PAGES FOR FILING WITH REGISTRAR
CHIPPING NORTON HEALTHCARE LIMITED
COMPANY INFORMATION
Directors
Dr C Chasser
Dr J N Fisher
Dr W L Hall
Dr M Hargreaves
Dr C Keenan
Dr J Pargeter
Dr I Welch
Dr J Whittle
Company number
08811808
Registered office
Chipping Norton Health Centre
Russell Way
Chipping Norton
Oxfordshire
United Kingdom
OX7 5FA
Accountants
Lentells Limited
17 - 18 Leach Road
Chard Business Park
Chard
Somerset
TA20 1FA
CHIPPING NORTON HEALTHCARE LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
CHIPPING NORTON HEALTHCARE LIMITED
BALANCE SHEET
AS AT
31 MARCH 2017
31 March 2017
- 1 -
2017
2016
Notes
£
£
£
£
Fixed assets
Intangible assets
3
135,000
135,000
Tangible assets
4
98,225
111,908
233,225
246,908
Current assets
Stocks
7,048
4,000
Debtors
5
377,823
146,072
Cash at bank and in hand
125,752
62,673
510,623
212,745
Creditors: amounts falling due within one year
6
(353,467)
(314,790)
Net current assets/(liabilities)
157,156
(102,045)
Total assets less current liabilities
390,381
144,863
Creditors: amounts falling due after more than one year
7
(502,500)
(502,500)
Provisions for liabilities
(19,645)
-
Net liabilities
(131,764)
(357,637)
Capital and reserves
Called up share capital
8
4,528
5,094
Profit and loss reserves
(136,292)
(362,731)
Total equity
(131,764)
(357,637)

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 March 2017 the company was entitled to exemption from audit under section 477 of the Companies Act 2006.

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.

CHIPPING NORTON HEALTHCARE LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2017
31 March 2017
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 6 November 2017 and are signed on its behalf by:
Dr J N Fisher
Dr J Whittle
Director
Director
Company Registration No. 08811808
CHIPPING NORTON HEALTHCARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2017
- 3 -
1
Accounting policies
Company information

Chipping Norton Healthcare Limited is a private company limited by shares incorporated in England and Wales. The registered office is Chipping Norton Health Centre, Russell Way, Chipping Norton, Oxfordshire, United Kingdom, OX7 5FA.

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 and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

These financial statements for the year ended 31 March 2017 are the first financial statements of Chipping Norton Healthcare Limited 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 January 2015. The reported financial position and financial performance for the previous period are not affected by the transition to FRS 102.

1.2
Going concern

The company is maintaining the working capital cycle through a bank loan. On this basis, the directors have agreed to produce the accounts on a going concern basis.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods 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.

1.4
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are carried at historic cost.

 

No provision for amortisation has been made in respect of the pharmacy licence.

NHS Prescribing Contract
No amortisation
CHIPPING NORTON HEALTHCARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
1
Accounting policies
(Continued)
- 4 -
1.5
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:

Pharmancy fittings
10% straight line
Fixtures, fittings & equipment
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.

1.6
Impairment of fixed 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.

1.7
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of replacement cost and cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

CHIPPING NORTON HEALTHCARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
1
Accounting policies
(Continued)
- 5 -
1.8
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.

1.9
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.

1.10
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.

1.11
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

CHIPPING NORTON HEALTHCARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
1
Accounting policies
(Continued)
- 6 -
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.

 

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 profit and loss account, 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.

1.12
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.

1.13
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to income 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 lease asset are consumed.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 13 (2016 - 10).

CHIPPING NORTON HEALTHCARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
- 7 -
3
Intangible fixed assets
Other
£
Cost
At 1 April 2016 and 31 March 2017
135,000
Amortisation and impairment
At 1 April 2016 and 31 March 2017
-
Carrying amount
At 31 March 2017
135,000
At 31 March 2016
135,000
4
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 April 2016
128,392
Additions
1,376
Disposals
(2,375)
At 31 March 2017
127,393
Depreciation and impairment
At 1 April 2016
16,484
Depreciation charged in the year
12,981
Eliminated in respect of disposals
(297)
At 31 March 2017
29,168
Carrying amount
At 31 March 2017
98,225
At 31 March 2016
111,908
5
Debtors
2017
2016
Amounts falling due within one year:
£
£
Trade debtors
124,474
96,903
Other debtors
253,349
49,169
377,823
146,072
CHIPPING NORTON HEALTHCARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
- 8 -
6
Creditors: amounts falling due within one year
2017
2016
£
£
Trade creditors
353,467
314,790
353,467
314,790
7
Creditors: amounts falling due after more than one year
2017
2016
£
£
Bank loans and overdrafts
502,500
502,500

The bank loan is secured by a first charge against the pharmacy licence and the lease of the property.

 

Each director has limited liability of £20,000 in respect of the bank loan.

8
Called up share capital
2017
2016
£
£
Ordinary share capital
Issued and not fully paid
80 Ordinary shares of £1 each
80
90
4,448 A Ordinary shares of £1 each
4,448
5,004
4,528
5,094

At the year end, issued share capital of 80 £1 Ordinary shares and 556 £1 Ordinary A shares were not fully paid up.

9
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:

2017
2016
£
£
25,000
25,000

 

 

 

 

 

CHIPPING NORTON HEALTHCARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
- 9 -
10
Related party transactions

There are related party transactions in the year with Chipping Norton Health Centre as the directors of Chipping Norton Healthcare Ltd are also the partners of Chipping Norton Health Centre.

 

During the year, £5,093 (2016 - £2,785) of expenses were paid by Chipping Norton Health Centre on behalf of Chipping Norton Healthcare Ltd and £4,545 (2016 - £10,131) was received by Chipping Norton Health Centre, in respect of income that was due to Chipping Norton Healthcare Ltd. At 31 March 2017, a balance of £194,400 (2016 - £7,346) is due to be received from Chipping Norton Health Centre.

 

During the year, Chipping Norton Healthcare Ltd purchased drugs from Chipping Norton Health Centre at a fair value of £332,971 (2016 - £330,411) (excluding VAT). During the year, Chipping Norton Healthcare Ltd leased the pharmacy premises from Chipping Norton Health Centre at a fair value of £25,000 per annum (excluding VAT).

 

During the year, Chipping Norton Healthcare Ltd recharged £187,603 of staff time to Chipping Norton Health Centre. The recharge this year is made up of £80,551 for the period to 31 March 2016 and £107,052 for the year to 31 March 2017.

 

As at the year end, there was a balance owing to Chipping Norton Health Centre of £334,107 (including VAT).

CHIPPING NORTON HEALTHCARE LIMITED
MANAGEMENT INFORMATION
FOR THE YEAR ENDED 31 MARCH 2017
CHIPPING NORTON HEALTHCARE LIMITED
DETAILED TRADING AND PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 MARCH 2017
Year
Period
ended
ended
31 March
31 March
2017
2016
£
£
£
£
Turnover
Over the counter sales
54,339
75,817
NHS Prescription
733,543
658,748
787,882
734,565
Cost of sales
Opening stock of finished goods
4,000
4,000
Purchases
402,044
497,309
Discount received
(294)
(1,173)
Closing stock of finished goods
(7,048)
(4,000)
(398,702)
(496,136)
Gross profit
49.40%
389,180
32.46%
238,429
Other operating income
Management fees receivable
187,603
-
Administrative expenses
(306,375)
(434,216)
Operating profit/(loss)
270,408
(195,787)
Interest payable and similar expenses
Bank interest on loans and overdrafts
20,150
18,494
Interest on overdue taxation - not financial liabilities
(270)
1,421
(19,880)
(19,915)
Profit/(loss) before taxation
31.80%
250,528
29.36%
(215,702)
CHIPPING NORTON HEALTHCARE LIMITED
SCHEDULE OF ADMINISTRATIVE EXPENSES
FOR THE YEAR ENDED 31 MARCH 2017
Year
Period
ended
ended
31 March
31 March
2017
2016
£
£
Administrative expenses
Wages and salaries
203,881
213,328
Employer's NIC contributions
12,772
14,539
Courses and training
2,314
135
Locums
37,493
50,415
Waste
-
2,126
Rent
25,000
25,000
Security
-
16,841
Portacabin
-
6,063
Cleaning
-
20
Repairs and maintenance
-
536
Insurance
540
1,483
Computer running costs
201
-
Hire of equipment
-
240
Travelling expenses
-
617
Subscriptions
241
685
Legal and professional fees
3,670
14,213
Consultancy fees
-
49,000
Accountancy
2,450
2,250
Payroll
-
549
Bookkeeping fees
2,072
3,151
Bank charges
245
8,654
Credit card charges
1,854
1,963
Printing, postage and stationery
62
2,625
Advertising
34
200
Telephone
180
1,128
Sundry expenses
682
2,273
Depreciation
12,684
16,182
306,375
434,216
2017-03-312016-04-01falseCCH SoftwareCCH Accounts Production 2017.300No description of principal activity17 November 2017088118082016-04-012017-03-3108811808bus:Director12016-04-012017-03-3108811808bus:Director22016-04-012017-03-3108811808bus:Director32016-04-012017-03-3108811808bus:Director42016-04-012017-03-3108811808bus:Director52016-04-012017-03-3108811808bus:Director72016-04-012017-03-3108811808bus:Director92016-04-012017-03-3108811808bus:Director102016-04-012017-03-3108811808bus:RegisteredOffice2016-04-012017-03-31088118082017-03-3108811808core:OtherResidualIntangibleAssets2017-03-3108811808core:OtherResidualIntangibleAssets2016-03-3108811808core:IntangibleAssetsOtherThanGoodwill2017-03-3108811808core:IntangibleAssetsOtherThanGoodwill2016-03-31088118082016-03-3108811808core:OtherPropertyPlantEquipment2017-03-3108811808core:OtherPropertyPlantEquipment2016-03-3108811808core:CurrentFinancialInstruments2017-03-3108811808core:CurrentFinancialInstruments2016-03-3108811808core:Non-currentFinancialInstruments2017-03-3108811808core:Non-currentFinancialInstruments2016-03-3108811808core:ShareCapital2017-03-3108811808core:ShareCapital2016-03-3108811808core:RetainedEarningsAccumulatedLosses2017-03-3108811808core:RetainedEarningsAccumulatedLosses2016-03-3108811808core:ShareCapitalOrdinaryShares2017-03-3108811808core:ShareCapitalOrdinaryShares2016-03-3108811808core:PlantMachinery2016-04-012017-03-3108811808core:FurnitureFittings2016-04-012017-03-3108811808core:IntangibleAssetsOtherThanGoodwill2016-03-3108811808core:OtherPropertyPlantEquipment2016-03-3108811808core:OtherPropertyPlantEquipment2016-04-012017-03-31088118082015-01-012016-03-3108811808bus:PrivateLimitedCompanyLtd2016-04-012017-03-3108811808bus:FRS1022016-04-012017-03-3108811808bus:AuditExemptWithAccountantsReport2016-04-012017-03-3108811808bus:SmallCompaniesRegimeForAccounts2016-04-012017-03-3108811808bus:FullAccounts2016-04-012017-03-31xbrli:purexbrli:sharesiso4217:GBP