MADELEY_PRACTICE_LIMITED - Accounts


Company Registration No. 08986606 (England and Wales)
MADELEY PRACTICE LIMITED
Annual Report And Unaudited Financial Statements
For The Period Ended 28 September 2017
Pages For Filing With Registrar
MADELEY PRACTICE LIMITED
COMPANY INFORMATION
Directors
Dr H Chapman (resigned 29 September 2017)
Dr D Moelwyn-Williams (resigned 29 September 2017)
Dr T A Baker (resigned 29 September 2017)
Mr D J I Milne (appointed 29 Septemebr 2017)
Dr M H Hamburger (appointed 29 September 2017)
Dr R P Sadler (appointed 29 september 2017)
Secretary
Mr D J I Milne (appointed 29 September 2017)
Company number
08986606
Registered office
Chester House
Lloyd Drive
Cheshire Oaks Business Park
Ellesmere Port
Cheshire
England
CH65 9HQ
Accountants
Morris & Co
Specialist Dental Accountants
Chester House
Lloyd Drive
Cheshire Oaks Business Park
Ellesmere Port
Cheshire
CH65 9HQ
MADELEY PRACTICE LIMITED
CONTENTS
Page
Directors' report
1
Balance sheet
2 - 3
Notes to the financial statements
4 - 11
MADELEY PRACTICE LIMITED
DIRECTORS' REPORT
FOR THE PERIOD ENDED 28 SEPTEMBER 2017
- 1 -

The directors present their annual report and financial statements for the period ended 28 September 2017.

Principal activities

The principal activity of the company continued to be that of orthodontic services.

Directors

The directors who held office during the period and up to the date of signature of the financial statements were as follows:

Dr H Chapman (resigned 29 September 2017)
Mr D Moelwyn-Williams (resigned 29 September 2017)
Dr T A Baker (resigned 29 September 2017)
Mr D J I Milne (appointed 29 September 2017)
Dr M H Hamburger (appointed 29 September 2017)
Dr R P Sadler (appointed 29 September 2017)

This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption.

On behalf of the board
Mr D J I Milne
24 March 2018
MADELEY PRACTICE LIMITED
BALANCE SHEET
AS AT
28 SEPTEMBER 2017
28 September 2017
- 2 -
2017
2016
Notes
£
£
£
£
Fixed assets
Goodwill
3
145,315
166,075
Tangible assets
4
752
1,002
146,067
167,077
Current assets
Stocks
13,620
8,842
Debtors
5
93,672
66,892
Cash at bank and in hand
119,132
101,804
226,424
177,538
Creditors: amounts falling due within one year
6
(132,306)
(118,348)
Net current assets
94,118
59,190
Total assets less current liabilities
240,185
226,267
Creditors: amounts falling due after more than one year
7
-
(85,072)
Provisions for liabilities
8
(143)
-
Net assets
240,042
141,195
Capital and reserves
Called up share capital
9
620
620
Share premium account
46,860
46,860
Profit and loss reserves
192,562
93,715
Total equity
240,042
141,195

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

MADELEY PRACTICE LIMITED
BALANCE SHEET (CONTINUED)
AS AT
28 SEPTEMBER 2017
28 September 2017
- 3 -

For the financial period ended 28 September 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 financial statements for the period in question in accordance with section 476;

  •     The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements.

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 24 March 2018 and are signed on its behalf by:
Mr D J I Milne
Director
Company Registration No. 08986606
MADELEY PRACTICE LIMITED
NOTES TO THE  FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 28 SEPTEMBER 2017
- 4 -
1
Accounting policies
Company information

Madeley Practice Limited is a private company limited by shares incorporated in England and Wales. The registered office is Chester House, Lloyd Drive, Cheshire Oaks Business Park, Ellesmere Port, Cheshire, England, CH65 9HQ.

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 on the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover is recognised at the consideration received or receivable for orthodontic services provided in the normal course of business, and is VAT exempt. NHS income is received monthly, with the annual contract paid over 12 months. Adjustments are included at the year-end for under or overperformance of the NHS contract. Private patient income is recognised by reference to the stage of completion when the stage of completion and costs incurred are known. The stage of completion is calculated for each individual patient based on the work already done and likely work to be done to finish the treatment.

1.3
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.

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:

Plant and machinery
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.

1.5
Impairment of fixed assets

At each reporting 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.

MADELEY PRACTICE LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 SEPTEMBER 2017
1
Accounting policies
(Continued)
- 5 -

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) prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried in at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct material costs.

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.

1.7
Cash and cash equivalents

Cash and cash equivalents include cash in hand, deposits held at call with banks, and bank overdrafts.

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 statement of financial position 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 trade and other receivables 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.

MADELEY PRACTICE LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 SEPTEMBER 2017
1
Accounting policies
(Continued)
- 6 -
Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

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, including trade and other payables, 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 receipts discounted at a market rate of interest.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade payables 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 payment is due within one year or less. If not, they are presented as non-current liabilities. Trade payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

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.

MADELEY PRACTICE LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 SEPTEMBER 2017
1
Accounting policies
(Continued)
- 7 -
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.

1.11
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 period was:

2017
2016
Number
Number
Total
3
3
MADELEY PRACTICE LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 SEPTEMBER 2017
- 8 -
3
Intangible fixed assets
Goodwill
£
Cost
At 1 October 2016 and 28 September 2017
207,593
Amortisation and impairment
At 1 October 2016
41,519
Amortisation charged for the period
20,759
At 28 September 2017
62,278
Carrying amount
At 28 September 2017
145,315
At 30 September 2016
166,075
4
Tangible fixed assets
Dental equipment
£
Cost
At 1 October 2016 and 28 September 2017
1,448
Depreciation and impairment
At 1 October 2016
446
Depreciation charged in the period
250
At 28 September 2017
696
Carrying amount
At 28 September 2017
752
At 30 September 2016
1,002
5
Debtors
2017
2016
Amounts falling due within one year:
£
£
Trade debtors
93,672
66,892
MADELEY PRACTICE LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 SEPTEMBER 2017
- 9 -
6
Creditors: amounts falling due within one year
2017
2016
£
£
Trade creditors
90,185
57,619
Corporation tax
42,121
33,226
Other creditors
-
27,503
132,306
118,348
7
Creditors: amounts falling due after more than one year
2017
2016
£
£
Other creditors
-
0
85,072
8
Provisions for liabilities
2017
2016
£
£
Deferred tax liabilities
143
-
143
-
9
Called up share capital
2017
2016
£
£
Ordinary share capital
Issued and fully paid
600 Class A Ordinary shares of £1 each
600
600
20 Class B Ordinary shares of £1 each
20
20
620
620
10
Operating lease commitments
Lessee

Operating lease payments represent rentals payable by the company for the use of the practice freehold. The existing lease came to an end on 29th September 2017 with the sale of the practice freehold.

MADELEY PRACTICE LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 SEPTEMBER 2017
- 10 -
11
Events after the reporting date

The company was purchased by Portman Healthcare Limited on 29th September 2017. The exisiting directors resigned on 29th September 2017.

MADELEY PRACTICE LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 SEPTEMBER 2017
- 11 -
12
Related party transactions
Transactions with related parties
2017
2016
£
£
Other related parties
152,239
150,607
152,239
150,607

This represents service charges paid to Madeley Dental Practice which is under common control.

 

Rent in the sum of £12,960 was paid to Madeley Dental Practice.

No guarantees have been given or received.

2017-09-282016-10-01falseCCH SoftwareCCH Accounts Production 2018.10024 March 2018Dr H ChapmanMr D Moelwyn-WilliamsDr T Baker089866062016-10-012017-09-2808986606bus:RegisteredOffice2016-10-012017-09-2808986606countries:EnglandWales2016-10-012017-09-28089866062017-09-2808986606core:Goodwill2017-09-2808986606core:Goodwill2016-09-3008986606core:NetGoodwill2017-09-2808986606core:NetGoodwill2016-09-30089866062016-09-3008986606core:PlantMachinery2017-09-2808986606core:PlantMachinery2016-09-3008986606core:CurrentFinancialInstruments2017-09-2808986606core:Non-currentFinancialInstruments2016-09-3008986606core:CurrentFinancialInstruments2016-09-3008986606core:ShareCapital2017-09-2808986606core:ShareCapital2016-09-3008986606core:SharePremium2017-09-2808986606core:SharePremium2016-09-3008986606core:RetainedEarningsAccumulatedLosses2017-09-2808986606core:RetainedEarningsAccumulatedLosses2016-09-3008986606bus:PrivateLimitedCompanyLtd2016-10-012017-09-2808986606bus:FRS1022016-10-012017-09-2808986606core:Goodwill2016-10-012017-09-28089866062015-10-012016-09-3008986606core:NetGoodwill2016-09-3008986606core:NetGoodwill2016-10-012017-09-2808986606core:PlantMachinery2016-09-3008986606core:PlantMachinery2016-10-012017-09-2808986606core:Non-currentFinancialInstruments2017-09-2808986606bus:OrdinaryShareClass12016-10-012017-09-2808986606bus:OrdinaryShareClass22016-10-012017-09-2808986606bus:OrdinaryShareClass12017-09-2808986606bus:OrdinaryShareClass22017-09-2808986606bus:AuditExemptWithAccountantsReport2016-10-012017-09-2808986606bus:SmallCompaniesRegimeForAccounts2016-10-012017-09-2808986606bus:Director12016-10-012017-09-2808986606bus:Director22016-10-012017-09-2808986606bus:Director32016-10-012017-09-2808986606bus:FullAccounts2016-10-012017-09-28xbrli:purexbrli:sharesiso4217:GBP