FTS Care Ltd - Period Ending 2017-02-28

FTS Care Ltd - Period Ending 2017-02-28


FTS Care Ltd SC355267 false 2016-03-01 2017-02-28 2017-02-28 The principal activity of the company is the operating of care homes in the community Digita Accounts Production Advanced 6.20.8420.0 Software true true SC355267 2016-03-01 2017-02-28 SC355267 2017-02-28 SC355267 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2017-02-28 SC355267 bus:OrdinaryShareClass2 bus:Non-cumulativeShares 2017-02-28 SC355267 core:RetainedEarningsAccumulatedLosses 2017-02-28 SC355267 core:ShareCapital 2017-02-28 SC355267 core:CurrentFinancialInstruments 2017-02-28 SC355267 core:CurrentFinancialInstruments core:WithinOneYear 2017-02-28 SC355267 core:Non-currentFinancialInstruments 2017-02-28 SC355267 core:Non-currentFinancialInstruments core:AfterOneYear 2017-02-28 SC355267 core:Goodwill 2017-02-28 SC355267 core:MoreThanFiveYears 1 2017-02-28 SC355267 core:FurnitureFittings 2017-02-28 SC355267 core:LandBuildings core:OwnedOrFreeholdAssets 2017-02-28 SC355267 core:MotorVehicles 2017-02-28 SC355267 core:PlantMachinery 2017-02-28 SC355267 1 2017-02-28 SC355267 2 2017-02-28 SC355267 bus:SmallEntities 2016-03-01 2017-02-28 SC355267 bus:AuditExemptWithAccountantsReport 2016-03-01 2017-02-28 SC355267 bus:FullAccounts 2016-03-01 2017-02-28 SC355267 bus:RegisteredOffice 2016-03-01 2017-02-28 SC355267 bus:Director1 2016-03-01 2017-02-28 SC355267 bus:Director2 2016-03-01 2017-02-28 SC355267 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2016-03-01 2017-02-28 SC355267 bus:OrdinaryShareClass2 bus:Non-cumulativeShares 2016-03-01 2017-02-28 SC355267 bus:PrivateLimitedCompanyLtd 2016-03-01 2017-02-28 SC355267 core:Goodwill 2016-03-01 2017-02-28 SC355267 core:FurnitureFittings 2016-03-01 2017-02-28 SC355267 core:LandBuildings 2016-03-01 2017-02-28 SC355267 core:LandBuildings core:OwnedOrFreeholdAssets 2016-03-01 2017-02-28 SC355267 core:MotorCars 2016-03-01 2017-02-28 SC355267 core:MotorVehicles 2016-03-01 2017-02-28 SC355267 core:OfficeEquipment 2016-03-01 2017-02-28 SC355267 core:PlantMachinery 2016-03-01 2017-02-28 SC355267 1 2016-03-01 2017-02-28 SC355267 2 2016-03-01 2017-02-28 SC355267 1 2016-03-01 2017-02-28 SC355267 countries:Scotland 2016-03-01 2017-02-28 SC355267 2016-02-29 SC355267 core:Goodwill 2016-02-29 SC355267 core:FurnitureFittings 2016-02-29 SC355267 core:LandBuildings core:OwnedOrFreeholdAssets 2016-02-29 SC355267 core:MotorVehicles 2016-02-29 SC355267 core:PlantMachinery 2016-02-29 SC355267 2015-03-01 2016-02-29 SC355267 2016-02-29 SC355267 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2016-02-29 SC355267 bus:OrdinaryShareClass2 bus:Non-cumulativeShares 2016-02-29 SC355267 core:RetainedEarningsAccumulatedLosses 2016-02-29 SC355267 core:ShareCapital 2016-02-29 SC355267 core:CurrentFinancialInstruments 2016-02-29 SC355267 core:CurrentFinancialInstruments core:WithinOneYear 2016-02-29 SC355267 core:Non-currentFinancialInstruments 2016-02-29 SC355267 core:Non-currentFinancialInstruments core:AfterOneYear 2016-02-29 SC355267 core:Goodwill 2016-02-29 SC355267 core:MoreThanFiveYears 1 2016-02-29 SC355267 core:FurnitureFittings 2016-02-29 SC355267 core:LandBuildings core:OwnedOrFreeholdAssets 2016-02-29 SC355267 core:MotorVehicles 2016-02-29 SC355267 core:PlantMachinery 2016-02-29 SC355267 1 2016-02-29 SC355267 2 2016-02-29 iso4217:GBP xbrli:pure xbrli:shares

Registration number: SC355267

FTS Care Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 28 February 2017

Deans Accountants And Business Advisors Ltd
Chartered Accountants and Business Advisors
27 North Bridge Street
Hawick
Borders
TD9 9BD

 

FTS Care Ltd

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Financial Statements

4 to 9

 

FTS Care Ltd

Company Information

Directors

Mr Derek John Scott

Mrs Fiona Campbell Scott

Registered office

27 North Bridge Street
Hawick
Borders
TD9 9BD

Accountants

Deans Accountants And Business Advisors Ltd
Chartered Accountants and Business Advisors
27 North Bridge Street
Hawick
Borders
TD9 9BD

 

FTS Care Ltd

(Registration number: SC355267)
Balance Sheet as at 28 February 2017

Note

2017
£

2016
£

Fixed assets

 

Intangible assets

4

1

1

Tangible assets

5

623,642

577,234

 

623,643

577,235

Current assets

 

Debtors

6

8,939

10,764

Cash at bank and in hand

 

609,864

271,559

 

618,803

282,323

Creditors: Amounts falling due within one year

7

(239,687)

(174,235)

Net current assets

 

379,116

108,088

Total assets less current liabilities

 

1,002,759

685,323

Creditors: Amounts falling due after more than one year

7

(233,073)

(261,603)

Provisions for liabilities

(2,725)

(33)

Net assets

 

766,961

423,687

Capital and reserves

 

Called up share capital

8,500

8,500

Profit and loss account

758,461

415,187

Total equity

 

766,961

423,687

For the financial year ending 28 February 2017 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' 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 directors acknowledge their 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 and the option not to file the Profit and Loss Account has been taken.

 

FTS Care Ltd

(Registration number: SC355267)
Balance Sheet as at 28 February 2017

Approved and authorised by the Board on 20 November 2017 and signed on its behalf by:
 

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

Mr Derek John Scott

Director

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

Mrs Fiona Campbell Scott

Director

 

FTS Care Ltd

Notes to the Financial Statements for the Year Ended 28 February 2017

1

General information

The company is a private company limited by share capital, incorporated in Scotland.

The address of its registered office is:
27 North Bridge Street
Hawick
Borders
TD9 9BD
Scotland

The principal place of business is:
11 Duke Street
Denny
Stirlingshire
FK6 6NR

These financial statements were authorised for issue by the Board on 20 November 2017.

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 - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

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.

The accounts are presented in £.

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 and 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.

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.

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.

 

FTS Care Ltd

Notes to the Financial Statements for the Year Ended 28 February 2017

Tangible assets

Tangible assets are stated in the statement of financial position 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 vehicles

25% straight line

Fixtures and fittings

15% straight line

Office equipment and computers

15% straight line

Property improvements

10% 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

over 5 years

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.

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.

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.

 

FTS Care Ltd

Notes to the Financial Statements for the Year Ended 28 February 2017

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.

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.

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 directors) during the year, was 27 (2016 - 24).

 

FTS Care Ltd

Notes to the Financial Statements for the Year Ended 28 February 2017

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 March 2016

50,008

50,008

At 28 February 2017

50,008

50,008

Amortisation

At 1 March 2016

50,007

50,007

At 28 February 2017

50,007

50,007

Carrying amount

At 28 February 2017

1

1

At 29 February 2016

1

1

5

Tangible assets

Land and buildings
£

Fixtures and fittings
£

Plant and machinery
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 March 2016

559,773

12,415

8,105

15,683

595,976

Additions

57,686

-

392

-

58,078

At 28 February 2017

617,459

12,415

8,497

15,683

654,054

Depreciation

At 1 March 2016

2,077

6,781

6,951

2,933

18,742

Charge for the year

5,255

1,573

921

3,921

11,670

At 28 February 2017

7,332

8,354

7,872

6,854

30,412

Carrying amount

At 28 February 2017

610,127

4,061

625

8,829

623,642

At 29 February 2016

557,696

5,634

1,154

12,750

577,234

Included within the net book value of land and buildings above is £610,127 (2016 - £557,696) in respect of freehold land and buildings.
 

6

Debtors

2017
£

2016
£

Prepayments

182

200

Other debtors

8,757

10,564

8,939

10,764

 

FTS Care Ltd

Notes to the Financial Statements for the Year Ended 28 February 2017

7

Creditors

Creditors: amounts falling due within one year

Note

2017
£

2016
£

Due within one year

 

Bank loans and overdrafts

9

33,146

30,500

Trade creditors

 

4,457

1,807

Taxation and social security

 

14,846

15,955

Accruals and deferred income

 

105,815

79,514

Other creditors

 

81,423

46,459

 

239,687

174,235

Creditors: amounts falling due after more than one year

Note

2017
£

2016
£

Due after one year

 

Loans and borrowings

9

233,073

261,603

2017
£

2016
£

Due after more than five years

After more than five years by instalments

53,000

83,550

-

-

Creditors include bank loans repayable by instalments of £53,000.00 (2016 - £83,550.00) due after more than five years.

8

Share capital

Allotted, called up and fully paid shares

 

2017

2016

 

No.

£

No.

£

Ordinary shares of £1 each

1,000

1,000

1,000

1,000

B shares of £1 each

7,500

7,500

7,500

7,500

 

8,500

8,500

8,500

8,500

9

Loans and borrowings

2017
£

2016
£

Non-current loans and borrowings

Bank borrowings

233,073

261,603

 

FTS Care Ltd

Notes to the Financial Statements for the Year Ended 28 February 2017

2017
£

2016
£

Current loans and borrowings

Bank borrowings

33,146

30,500

Bank borrowings

Loan 1 is denominated in £ with a nominal interest rate of 2.49% 28 February 2024. The carrying amount at year end is £119,091 (2016 - £132,103).

The term loan is secured on freehold property.

Loan 2 is denominated in £ with a nominal interest rate of 2.49% 28 February 2027. The carrying amount at year end is £147,122 (2016 - £160,000).

The term loan is secured on freehold property.

10

Parent and ultimate parent undertaking

The company is a wholly owned subsidiary of FTS Homes Holdings Limited.

 The company's immediate parent is FTS Homes Holdings Limited, incorporated in Scotland.

  These financial statements are available upon request from the company's registered office.

 

11

Transition to FRS 102

No adjustments were required in respect of the transition to FRS102.