Excellence In Healthcare Limited - Period Ending 2017-07-31

Excellence In Healthcare Limited - Period Ending 2017-07-31


Excellence In Healthcare Limited 07304545 false 2016-08-01 2017-07-31 2017-07-31 The principal activity of the company is providing dental care Digita Accounts Production Advanced 6.20.8420.0 Software true 07304545 2016-08-01 2017-07-31 07304545 2017-07-31 07304545 bus:Director1 1 2017-07-31 07304545 bus:OrdinaryShareClass1 2017-07-31 07304545 core:AcceleratedTaxDepreciationDeferredTax 2017-07-31 07304545 core:RetainedEarningsAccumulatedLosses 2017-07-31 07304545 core:ShareCapital 2017-07-31 07304545 core:CurrentFinancialInstruments 2017-07-31 07304545 core:CurrentFinancialInstruments core:WithinOneYear 2017-07-31 07304545 core:Goodwill 2017-07-31 07304545 core:FurnitureFittingsToolsEquipment 2017-07-31 07304545 core:MotorVehicles 2017-07-31 07304545 core:OtherPropertyPlantEquipment 2017-07-31 07304545 bus:SmallEntities 2016-08-01 2017-07-31 07304545 bus:AuditExemptWithAccountantsReport 2016-08-01 2017-07-31 07304545 bus:FullAccounts 2016-08-01 2017-07-31 07304545 bus:RegisteredOffice 2016-08-01 2017-07-31 07304545 bus:Director1 2016-08-01 2017-07-31 07304545 bus:Director1 1 2016-08-01 2017-07-31 07304545 bus:Director2 2016-08-01 2017-07-31 07304545 bus:OrdinaryShareClass1 2016-08-01 2017-07-31 07304545 bus:PrivateLimitedCompanyLtd 2016-08-01 2017-07-31 07304545 bus:Agent1 2016-08-01 2017-07-31 07304545 core:RetainedEarningsAccumulatedLosses 2016-08-01 2017-07-31 07304545 core:ShareCapital 2016-08-01 2017-07-31 07304545 core:Goodwill 2016-08-01 2017-07-31 07304545 core:ComputerEquipment 2016-08-01 2017-07-31 07304545 core:FurnitureFittingsToolsEquipment 2016-08-01 2017-07-31 07304545 core:MotorVehicles 2016-08-01 2017-07-31 07304545 core:OtherPropertyPlantEquipment 2016-08-01 2017-07-31 07304545 core:UKTax 2016-08-01 2017-07-31 07304545 countries:England 2016-08-01 2017-07-31 07304545 2016-07-31 07304545 core:RetainedEarningsAccumulatedLosses 2016-07-31 07304545 core:ShareCapital 2016-07-31 07304545 core:Goodwill 2016-07-31 07304545 core:FurnitureFittingsToolsEquipment 2016-07-31 07304545 core:MotorVehicles 2016-07-31 07304545 core:OtherPropertyPlantEquipment 2016-07-31 07304545 2015-08-01 2016-07-31 07304545 2016-07-31 07304545 bus:OrdinaryShareClass1 2016-07-31 07304545 core:AcceleratedTaxDepreciationDeferredTax 2016-07-31 07304545 core:RetainedEarningsAccumulatedLosses 2016-07-31 07304545 core:ShareCapital 2016-07-31 07304545 core:CurrentFinancialInstruments 2016-07-31 07304545 core:CurrentFinancialInstruments core:WithinOneYear 2016-07-31 07304545 core:Goodwill 2016-07-31 07304545 core:FurnitureFittingsToolsEquipment 2016-07-31 07304545 core:MotorVehicles 2016-07-31 07304545 core:OtherPropertyPlantEquipment 2016-07-31 07304545 bus:OrdinaryShareClass1 2015-08-01 2016-07-31 07304545 core:RetainedEarningsAccumulatedLosses 2015-08-01 2016-07-31 07304545 core:ShareCapital 2015-08-01 2016-07-31 07304545 core:UKTax 2015-08-01 2016-07-31 07304545 2015-07-31 07304545 core:RetainedEarningsAccumulatedLosses 2015-07-31 07304545 core:ShareCapital 2015-07-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 07304545

Excellence In Healthcare Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 July 2017

Dental Business Solutions
Chartered Certified Accountants
Network House
Station Yard
Thame
Oxfordshire
OX9 3UH

 

Excellence In Healthcare Limited

Contents

Company Information

1

Accountants' Report

2

Balance Sheet

3 to 4

Statement of Changes in Equity

5

Notes to the Financial Statements

6 to 12

 

Excellence In Healthcare Limited

Company Information

Directors

Dr Andrew Michael Hopkins

Mrs Jill Hopkins

Registered office

Network House
Station Yard
Thame
Oxon
OX9 3UH

Accountants

Dental Business Solutions
Chartered Certified Accountants
Network House
Station Yard
Thame
Oxfordshire
OX9 3UH

 

Chartered Certified Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
Excellence In Healthcare Limited
for the Year Ended 31 July 2017

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Excellence In Healthcare Limited for the year ended 31 July 2017 as set out on pages 3 to 12 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Association of Chartered Certified Accountants, we are subject to its ethical and other professional requirements which are detailed at
http://www.accaglobal.com/gb/en/discover/public-value/rulebook.html.

This report is made solely to the Board of Directors of Excellence In Healthcare 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 Excellence In Healthcare Limited and state those matters that we have agreed to state to the Board of Directors of Excellence In Healthcare Limited, as a body, in this report in accordance with
the requirements of the Association of Chartered Certified Accountants as detailed at http://www.accaglobal.com/gb/en/technical-activities/technical-resources-search/2009/
october/factsheet-163-audit-exempt-companies.html. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Excellence In Healthcare Limited and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that Excellence In Healthcare 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 profit of Excellence In Healthcare Limited. You consider that Excellence In Healthcare 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 Excellence In Healthcare 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.

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

Dental Business Solutions
Chartered Certified Accountants
Network House
Station Yard
Thame
Oxfordshire
OX9 3UH

30 April 2018

 

Excellence In Healthcare Limited

(Registration number: 07304545)
Balance Sheet as at 31 July 2017

Note

2017
£

2016
£

Fixed assets

 

Intangible assets

4

430,763

524,875

Tangible assets

5

31,328

36,264

 

462,091

561,139

Current assets

 

Stocks

4,554

4,263

Debtors

7

74,330

78,109

Cash at bank and in hand

 

114,280

127,208

 

193,164

209,580

Creditors: Amounts falling due within one year

8

(76,657)

(104,373)

Net current assets

 

116,507

105,207

Total assets less current liabilities

 

578,598

666,346

Provisions for liabilities

(5,689)

(6,550)

Net assets

 

572,909

659,796

Capital and reserves

 

Called up share capital

100

100

Profit and loss account

572,809

659,696

Total equity

 

572,909

659,796

For the financial year ending 31 July 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.

 

Excellence In Healthcare Limited

(Registration number: 07304545)
Balance Sheet as at 31 July 2017

Approved and authorised by the Board on 30 April 2018 and signed on its behalf by:
 

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

Dr Andrew Michael Hopkins

Director

 

Excellence In Healthcare Limited

Statement of Changes in Equity for the Year Ended 31 July 2017

Share capital
£

Profit and loss account
£

Total
£

At 1 August 2016

100

659,696

659,796

Profit for the year

-

108,113

108,113

Total comprehensive income

-

108,113

108,113

Dividends

-

(195,000)

(195,000)

At 31 July 2017

100

572,809

572,909



 

Share capital
£

Profit and loss account
£

Total
£

At 1 August 2015

100

689,727

689,827

Profit for the year

-

133,254

133,254

Other comprehensive income

-

3,065

3,065

Total comprehensive income

-

136,319

136,319

Dividends

-

(166,350)

(166,350)

At 31 July 2016

100

659,696

659,796

 

Excellence In Healthcare Limited

Notes to the Financial Statements for the Year Ended 31 July 2017

1

General information

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

The address of its registered office is:
Network House
Station Yard
Thame
Oxon
OX9 3UH
UK

The principal place of business is:
Chart Brow
Puddleduck Lane
Toys Hill
Westerham
Kent
TN16 1PY
England

2

Accounting policies

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.

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

Equipment, fixtures and fittings

5 Years straight line method

Computer equipment

3 Years straight line method

Motor vehicles

25% reducing balance

 

Excellence In Healthcare Limited

Notes to the Financial Statements for the Year Ended 31 July 2017

Goodwill

Positive goodwill is capitalised, classified as an asset on the balance sheet and amortised on a straight line basis over its useful economic life. It is reviewed for impairment at the end of the first full financial year following the acquisition and in other periods if events or changes in circumstances indicate that the carrying value may not be recoverable.

Amortisation

Goodwill, being the amount paid in connection with the acquisition of the businesses, is being amortised evenly over the estimated useful life of 10 years. In previous periods the goodwill had an estimated useful life of 20 years.
If the 20 year estimate of goodwill were still in place amortisation in the year would have been £32,752 and the net value of goodwill as at the year end would have been £492,122.

Asset class

Amortisation method and rate

Goodwill

10 Years straight line method (Previously 20 years)

Stocks

Stock is valued at the lower of cost and net realisable value, after due regard for obsolete and slow moving stocks. Net realisable value is based on selling price less anticipated costs to completion and selling costs.

Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the Balance Sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the Profit and Loss Account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

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.

 

Excellence In Healthcare Limited

Notes to the Financial Statements for the Year Ended 31 July 2017

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 12 (2016 - 12).

 

Excellence In Healthcare Limited

Notes to the Financial Statements for the Year Ended 31 July 2017

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 August 2016

655,039

655,039

At 31 July 2017

655,039

655,039

Amortisation

At 1 August 2016

130,164

130,164

Amortisation charge

94,112

94,112

At 31 July 2017

224,276

224,276

Carrying amount

At 31 July 2017

430,763

430,763

At 31 July 2016

524,875

524,875

5

Tangible assets

Computer equipment
 £

Motor vehicles
 £

Equipment, fixtures and fittings
 £

Total
£

Cost or valuation

At 1 August 2016

12,462

29,757

50,066

92,285

Additions

-

-

10,396

10,396

At 31 July 2017

12,462

29,757

60,462

102,681

Depreciation

At 1 August 2016

9,947

17,203

28,871

56,021

Charge for the year

1,716

3,138

10,478

15,332

At 31 July 2017

11,663

20,341

39,349

71,353

Carrying amount

At 31 July 2017

799

9,416

21,113

31,328

At 31 July 2016

2,515

12,554

21,195

36,264

6

Taxation

Tax charged/(credited) in the income statement

 

Excellence In Healthcare Limited

Notes to the Financial Statements for the Year Ended 31 July 2017

2017
 £

2016
 £

Current taxation

UK corporation tax

50,346

43,372

UK corporation tax adjustment to prior periods

(1)

256

50,345

43,628

Deferred taxation

Arising from origination and reversal of timing differences

(861)

(1,826)

Tax expense in the income statement

49,484

41,802

Deferred tax

Deferred tax assets and liabilities

2017

Liability
£

Difference between accumulated depreciation and amortisation and capital allowances

5,689

   

2016

Liability
£

Difference between accumulated depreciation and amortisation and capital allowances

6,035

   

7

Debtors

2017
£

2016
£

Trade debtors

 

6,476

6,801

Prepayments

 

4,078

4,077

Other debtors

 

12,390

17,672

Director 1 current account (Overdrawn)

 

51,386

49,559

   

74,330

78,109

8

Creditors

 

Excellence In Healthcare Limited

Notes to the Financial Statements for the Year Ended 31 July 2017

Note

2017
£

2016
£

Due within one year

 

Bank loans and overdrafts

9

-

7,379

Trade creditors

 

25,997

22,317

Taxation and social security

 

-

770

Other creditors

 

-

17,553

Credit card account

 

313

592

Corporation tax control

 

50,347

55,762

 

76,657

104,373

9

Loans and borrowings

2017
£

2016
£

Current loans and borrowings

Finance lease liabilities

-

7,379

10

Dividends

Final dividends paid

 

2017
£

2016
£

Final dividend paid

195,000

166,350

     

11

Share capital

Allotted, called up and fully paid shares

 

2017

2016

 

No.

£

No.

£

Ordinary Shares of £1 each

100

100

100

100

         

12

Related party transactions

Transactions with directors

 

Excellence In Healthcare Limited

Notes to the Financial Statements for the Year Ended 31 July 2017

2017

At 1 August 2016
£

Advances to directors
£

At 31 July 2017
£

Dr Andrew Michael Hopkins

Loan to Director, non interest bearing, unsecured and repayable on demand

49,560

1,827

51,387

 

49,560

1,827

51,387

     

 

Directors' remuneration

The directors' remuneration for the year was as follows:

2017
£

2016
£

Remuneration

16,169

16,120

Contributions paid to money purchase schemes

30,000

40,000

46,169

56,120

Dividends paid to directors

 

2017
£

2016
£

Dr Andrew Michael Hopkins

   

Dividends paid

97,500

83,175

     
         

Mrs Jill Hopkins

   

Dividends paid

97,500

83,175