OXFORD_CARE_HOMES_LIMITED - Accounts


Company Registration No. 04241214 (England and Wales)
OXFORD CARE HOMES LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2017
PAGES FOR FILING WITH REGISTRAR
OXFORD CARE HOMES LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 10
OXFORD CARE HOMES LIMITED
BALANCE SHEET
AS AT
30 SEPTEMBER 2017
30 September 2017
- 1 -
2017
2016
Notes
£
£
£
£
Fixed assets
Intangible assets
3
10,000
12,500
Tangible assets
4
1,615,407
1,406,618
1,625,407
1,419,118
Current assets
Debtors
5
37,878
7,906
Cash at bank and in hand
234,357
79,907
272,235
87,813
Creditors: amounts falling due within one year
6
(290,268)
(896,909)
Net current liabilities
(18,033)
(809,096)
Total assets less current liabilities
1,607,374
610,022
Creditors: amounts falling due after more than one year
7
(797,352)
-
Provisions for liabilities
(153,885)
(115,885)
Net assets
656,137
494,137
Capital and reserves
Called up share capital
8
100
100
Profit and loss reserves
656,037
494,037
Total equity
656,137
494,137

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 30 September 2017 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.

OXFORD CARE HOMES LIMITED
BALANCE SHEET (CONTINUED)
AS AT
30 SEPTEMBER 2017
30 September 2017
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 24 May 2018 and are signed on its behalf by:
A. Gulamhussein
F. Gulamhussein
Director
Director
Company Registration No. 04241214
OXFORD CARE HOMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2017
- 3 -
1
Accounting policies
Company information

Oxford Care Homes Limited is a private company limited by shares incorporated in England and Wales. The registered office is 1b Davenham Avenue, Northwood, Middlesex, HA6 3HW.

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 30 September 2017 are the first financial statements of Oxford Care Homes 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 October 2015. An explanation of how transition to FRS 102 has affected the reported financial position and financial performance is given in note 10.

1.2
Turnover

Turnover is recognised as income in the year for services rendered for the provisions of care for the elderly.

1.3
Intangible fixed assets - goodwill

Acquired goodwill is written off in equal annual instalments over its estimated useful economic life in accordance with Financial Reporting Standard 10 - Goodwill and Intangible Assets.

 

The expected useful life of the acquired goodwill is 20 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:

Land and buildings Freehold
Nil
Fixtures and fittings
15% reducing balance basis

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.

OXFORD CARE HOMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2017
1
Accounting policies
(Continued)
- 4 -

No depreciation is provided in respect of freehold land and buildings as it is company's policy to maintain its properties in good condition by a programme of repair and refurbishment. This has the effect of extending the physical and economic life of properties and thereby rendering any charge for depreciation immaterial. In the opinion of the directors this accounting policy ensures that the financial statements present a true and fair view.

1.5
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.

1.6
Cash at bank and in hand

Cash at bank and in hand 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.

1.7
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.

OXFORD CARE HOMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2017
1
Accounting policies
(Continued)
- 5 -
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.

1.8
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.

1.9
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.

OXFORD CARE HOMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2017
1
Accounting policies
(Continued)
- 6 -
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.

1.10
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 30 (2016 - 30).

3
Intangible fixed assets
Goodwill
£
Cost
At 1 October 2016 and 30 September 2017
50,000
Amortisation and impairment
At 1 October 2016
37,500
Amortisation charged for the year
2,500
At 30 September 2017
40,000
Carrying amount
At 30 September 2017
10,000
At 30 September 2016
12,500
OXFORD CARE HOMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2017
- 7 -
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 October 2016
1,400,000
49,500
1,449,500
Additions
-
11,508
11,508
Revaluation
200,000
-
200,000
At 30 September 2017
1,600,000
61,008
1,661,008
Depreciation and impairment
At 1 October 2016
-
42,882
42,882
Depreciation charged in the year
-
2,719
2,719
At 30 September 2017
-
45,601
45,601
Carrying amount
At 30 September 2017
1,600,000
15,407
1,615,407
At 30 September 2016
1,400,000
6,618
1,406,618

The company's property has been revalued by the director at 30 September 2017 on an open market basis as the directors are of the opinion that the cost of a professional valuation outwieghs the benefit to the company. The historical cost of the property is £790,078 (2016: £790,078)

5
Debtors
2017
2016
Amounts falling due within one year:
£
£
Trade debtors
18,303
1,613
Other debtors
19,575
6,293
37,878
7,906
6
Creditors: amounts falling due within one year
2017
2016
£
£
Bank loans and overdrafts (see note 7)
50,418
-
Trade creditors
10,271
8,558
Corporation tax
68,958
74,449
Other taxation and social security
3,539
3,378
Other creditors
157,082
810,524
290,268
896,909
OXFORD CARE HOMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2017
- 8 -
7
Creditors: amounts falling due after more than one year
2017
2016
£
£
Bank loans and overdrafts
797,352
-

The bank loans and overdrafts are secured by a legal charge over the company's freehold property and a debenture incorporating a fixed floating charge over the assets of the company.

8
Called up share capital
2017
2016
£
£
Ordinary share capital
Issued and fully paid
7 Ordinary "A" shares of £1 each
7
7
6 Ordinary "B" shares of £1 each
6
6
15 Ordinary "C" share of £1 each
15
15
12 Ordinary "D" shares of £1 each
12
12
10 Ordinary "E" shares of £1 each
10
10
35 Ordinary "F" shares of £1 each
35
35
5 Ordinary "G" shares of £1 each
5
5
5 Ordinary "H" shares of £1 each
5
5
5 Ordinary "I" shares of £1 each
5
5
100
100

The Ordinary A, Ordinary B, Ordinary D, Ordinary E, Ordinary F, Ordinary G, Ordinary H and Ordinary I shares rank in pari passu in all respect except in the declaration of dividends, where by one class of share shall not compel a dividend at the same rate to be declared for any other class of share.

9
Related party transactions

Included within creditors is an amount of £32,589 (2016: £68,533) due to A and F Gulamhussein, directors and shareholders of the company. During the year advances to the directors and repayments from them amounted to £113,533 and £77,589 respectively.

 

Included within creditors are amounts of £43,689 (2016: £108,267) due to Mr. M J Gulamhussein, £Nil (2016: £150,804) due to Mrs F Gulamhussein, £Nil (2016: £159,292) due to Mrs S A Gulamhussein, £31,602 (2016: £94,676) due to Mrs S G Gulamhussein, £19,766 (2016: £134,868) due to Mr A Gulamhussein, £10,534 (2016: £42,024) due to Mr M W Gulamhussein and £10,534 (2016: £43,594) due to Mrs Z Gulamhussein, all shareholders of the company.

 

There are no terms as to interest or repayment in respect of the above balances.

 

During the year dividends of £36,049 (2016: £32,176) and £37,641 (2016: £39,038) were paid to F Gulamhussein and A Gulamhussein respectively, directors and shareholders of the company.

OXFORD CARE HOMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2017
- 9 -
10
Reconciliations on adoption of FRS 102
Reconciliation of equity
At 1 October 2015
At 30 September 2016
Previous UK GAAP
Effect of
transition
FRS 102
Previous UK GAAP
Effect of
transition
FRS 102
Notes
£
£
£
£
£
£
Fixed assets
Goodwill
15,000
-
15,000
12,500
-
12,500
Tangible assets
1,404,452
-
1,404,452
1,406,618
-
1,406,618
1,419,452
-
1,419,452
1,419,118
-
1,419,118
Current assets
Debtors
12,496
-
12,496
7,906
-
7,906
Bank and cash
82,074
-
82,074
79,907
-
79,907
94,570
-
94,570
87,813
-
87,813
Creditors due within one year
Loans and overdrafts
(54,597)
-
(54,597)
(68,533)
-
(68,533)
Taxation
(57,769)
-
(57,769)
(77,827)
-
(77,827)
Other creditors
(791,634)
-
(791,634)
(750,549)
-
(750,549)
(904,000)
-
(904,000)
(896,909)
-
(896,909)
Net current liabilities
(809,430)
-
(809,430)
(809,096)
-
(809,096)
Total assets less current liabilities
610,022
-
610,022
610,022
-
610,022
Provisions for liabilities
Deferred tax
1
-
(115,885)
(115,885)
-
(115,885)
(115,885)
Net assets
610,022
(115,885)
494,137
610,022
(115,885)
494,137
Capital and reserves
Share capital
100
-
100
100
-
100
Revaluation reserve
2
609,922
(609,922)
-
609,922
(609,922)
-
Profit and loss
-
494,037
494,037
-
494,037
494,037
Total equity
610,022
(115,885)
494,137
610,022
(115,885)
494,137
OXFORD CARE HOMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2017
10
Reconciliations on adoption of FRS 102
(Continued)
- 10 -
Reconciliation of profit for the financial period
Year ended 30 September 2016
Previous UK GAAP
Effect of
transition
FRS 102
Notes
£
£
£
Turnover
898,542
-
898,542
Cost of sales
(341,916)
-
(341,916)
Gross profit
556,626
-
556,626
Administrative expenses
(183,743)
-
(183,743)
Interest payable and similar expenses
(97)
-
(97)
Taxation
(74,449)
-
(74,449)
Profit for the financial period
298,337
-
298,337
Notes to reconciliations on adoption of FRS 102
1.  Deferred tax

Under the previous UK GAAP the company was not required to provide deferred tax on timing differences. Under FRS102 provision of deferred tax on timing differences is required. Consequently a provision of £115,885 as at 30 September 2015 and 30 September 2016 has been made to reflect this.

2.  Revaluation reserve

Under the previous UK GAAP the company was recognising revaluation movements under a separate reserve on the balance sheet.

 

Under FRS102 any revaluation movements on fixed assets are taken to the profit and loss.

 

On the adoption of requirements of FRS102 the revaluation reserve bought forward of £609,922 has been allocated within the profit and loss reserve.

2017-09-302016-10-01falseCCH SoftwareCCH Accounts Production 2018.200No description of principal activity24 May 2018A. GulamhusseinF. Gulamhussein042412142016-10-012017-09-30042412142017-09-30042412142016-09-3004241214core:NetGoodwill2017-09-3004241214core:NetGoodwill2016-09-3004241214core:LandBuildings2017-09-3004241214core:OtherPropertyPlantEquipment2017-09-3004241214core:LandBuildings2016-09-3004241214core:OtherPropertyPlantEquipment2016-09-3004241214core:CurrentFinancialInstruments2017-09-3004241214core:CurrentFinancialInstruments2016-09-3004241214core:Non-currentFinancialInstruments2017-09-3004241214core:ShareCapital2017-09-3004241214core:ShareCapital2016-09-3004241214core:RetainedEarningsAccumulatedLosses2017-09-3004241214core:RetainedEarningsAccumulatedLosses2016-09-3004241214core:ShareCapitalOrdinaryShares2017-09-3004241214core:ShareCapitalOrdinaryShares2016-09-3004241214core:RevaluationReservecore:IncreaseDecreaseDueToTransitionFromPreviousStandard2015-09-3004241214core:RetainedEarningsAccumulatedLossescore:IncreaseDecreaseDueToTransitionFromPreviousStandard2015-09-3004241214bus:Director12016-10-012017-09-3004241214bus:Director22016-10-012017-09-3004241214core:LandBuildingscore:OwnedOrFreeholdAssets2016-10-012017-09-3004241214core:FurnitureFittings2016-10-012017-09-3004241214core:NetGoodwill2016-09-3004241214core:NetGoodwill2016-10-012017-09-3004241214core:LandBuildings2016-09-3004241214core:OtherPropertyPlantEquipment2016-09-30042412142016-09-3004241214core:OtherPropertyPlantEquipment2016-10-012017-09-3004241214core:LandBuildings2016-10-012017-09-3004241214core:ContinuingOperations2015-10-012016-09-3004241214bus:PrivateLimitedCompanyLtd2016-10-012017-09-3004241214bus:FRS1022016-10-012017-09-3004241214bus:AuditExemptWithAccountantsReport2016-10-012017-09-3004241214bus:SmallCompaniesRegimeForAccounts2016-10-012017-09-3004241214bus:FullAccounts2016-10-012017-09-30xbrli:purexbrli:sharesiso4217:GBP