BEECH_LODGE_LIMITED - Accounts


Company Registration No. 02989363 (England and Wales)
BEECH LODGE LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 MARCH 2018
PAGES FOR FILING WITH REGISTRAR
BEECH LODGE LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 8
BEECH LODGE LIMITED
BALANCE SHEET
AS AT 31 MARCH 2018
31 March 2018
- 1 -
2018
2016
Notes
£
£
£
£
Fixed assets
Tangible assets
3
2,210,575
2,218,578
Current assets
Stocks
500
500
Debtors
4
84,178
38,229
Cash at bank and in hand
191,191
151,210
275,869
189,939
Creditors: amounts falling due within one year
5
(523,295)
(515,737)
Net current liabilities
(247,426)
(325,798)
Total assets less current liabilities
1,963,149
1,892,780
Provisions for liabilities
(203,400)
(213,300)
Net assets
1,759,749
1,679,480
Capital and reserves
Called up share capital
6
205,000
205,000
Revaluation reserve
1,442,090
1,468,554
Profit and loss reserves
112,659
5,926
Total equity
1,759,749
1,679,480
BEECH LODGE LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 MARCH 2018
31 March 2018
- 2 -

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 Period ended 31 March 2018 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 Companies Act 2006 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 Period 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.

The financial statements were approved by the board of directors and authorised for issue on 21 September 2018 and are signed on its behalf by:
S Z Hasan
Director
Company Registration No. 02989363
BEECH LODGE LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 31 MARCH 2018
- 3 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 January 2016
205,000
-
(124,304)
80,696
Period ended 31 December 2016:
Profit for the period
-
-
130,230
130,230
Other comprehensive income:
Revaluation of tangible fixed assets
-
1,658,554
-
1,658,554
Tax relating to other comprehensive income
-
(190,000)
-
(190,000)
Total comprehensive income for the period
-
1,468,554
130,230
1,598,784
Balance at 31 December 2016
205,000
1,468,554
5,926
1,679,480
Period ended 31 March 2018:
Profit and total comprehensive income for the period
-
-
80,269
80,269
Transfers
-
(26,464)
26,464
-
Balance at 31 March 2018
205,000
1,442,090
112,659
1,759,749
BEECH LODGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 MARCH 2018
- 4 -
1
Accounting policies
Company information

Beech Lodge Limited is a private company, limited by shares and incorporated in England and Wales. The registered office is Unit 3 Old Brickworks Lane, Chesterfield, S41 7JD.

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 at fair value. The principal accounting policies adopted are set out below.

1.2
Reporting period

The current accounting period was lengthened to 15 months to a preferred year end of the directors to be similar to the industry. As a result, the comparative figures in these financial statements are not entirely comparable with those reported for the current financial year.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for services provided in the normal course of business, and is shown net of VAT and other sales related taxes.

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:

Freehold land and buildings
2% straight line
Fixtures and fittings
15% 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 period end date, the company reviews the carrying amounts of its tangible 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.

1.6
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.

BEECH LODGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MARCH 2018
1
Accounting policies
(Continued)
- 5 -
1.7
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.

1.8
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 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.

1.9
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.

BEECH LODGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MARCH 2018
1
Accounting policies
(Continued)
- 6 -
1.10
Derivatives

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.

1.11
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.

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.

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.

2
Employees

The average monthly number of persons (including directors) employed by the company during the Period was 7 (2016 - 34).

BEECH LODGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MARCH 2018
- 7 -
3
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost or valuation
At 1 January 2017
2,100,000
440,471
2,540,471
Additions
8,335
63,148
71,483
Disposals
-
(20,000)
(20,000)
At 31 March 2018
2,108,335
483,619
2,591,954
Depreciation and impairment
At 1 January 2017
-
321,893
321,893
Depreciation charged in the Period
48,875
30,611
79,486
Eliminated in respect of disposals
-
(20,000)
(20,000)
At 31 March 2018
48,875
332,504
381,379
Carrying amount
At 31 March 2018
2,059,460
151,115
2,210,575
At 31 December 2016
2,100,000
118,578
2,218,578

The fair value of the land and buildings has been arrived at on the basis of a valuation carried out by Lambert Smith Hampton (commercial property consultants) in July 2015, who are not connected with the company. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

If revalued assets were stated on an historical cost basis rather than a fair value basis, the total amounts included would have been as follows:

2018
2016
£
£
Cost
589,513
581,178
Accumulated depreciation
(150,637)
(139,732)
Carrying value
438,876
441,446
4
Debtors
2018
2016
Amounts falling due within one year:
£
£
Trade debtors
81,392
37,176
Other debtors
1,750
-
Prepayments and accrued income
1,036
1,053
84,178
38,229
BEECH LODGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MARCH 2018
- 8 -
5
Creditors: amounts falling due within one year
2018
2016
£
£
Trade creditors
69,470
94,128
Amounts due to group undertakings
432,366
365,214
Corporation tax
2,074
-
Other taxation and social security
-
6,810
Accruals and deferred income
19,385
49,585
523,295
515,737
6
Called up share capital
2018
2016
£
£
Ordinary share capital
Issued and fully paid
205,000 Ordinary of £1 each
205,000
205,000
205,000
205,000
7
Financial commitments, guarantees and contingent liabilities

Total financial commitments, guarantees and contingencies which are not included in the balance sheet amount to £10,919 (2016 - £13,897).

 

In addition, total bank borrowings of £5,415,458 (2016 - £5,737,368) in the parent company have been partially secured by a fixed and floating charge over the company's assets.

8
Parent company

The parent company of Beech Lodge Limited is Hermes Care Limited and its registered office is Unit 3 Old Brick Works Lane, Chesterfield, S41 7JD.

 

 

 

 

 

 

 

2018-03-312017-01-01falseCCH SoftwareCCH Accounts Production 2018.220No description of principal activity01 November 2018S Z HasanNadim AdmaniS Z Hasan029893632017-01-012018-03-31029893632018-03-31029893632016-12-3102989363core:LandBuildings2018-03-3102989363core:OtherPropertyPlantEquipment2018-03-3102989363core:LandBuildings2016-12-3102989363core:OtherPropertyPlantEquipment2016-12-3102989363core:CurrentFinancialInstruments2018-03-3102989363core:CurrentFinancialInstruments2016-12-3102989363core:ShareCapital2018-03-3102989363core:ShareCapital2016-12-3102989363core:RevaluationReserve2018-03-3102989363core:RevaluationReserve2016-12-3102989363core:RetainedEarningsAccumulatedLosses2018-03-3102989363core:RetainedEarningsAccumulatedLosses2016-12-3102989363core:ShareCapitalOrdinaryShares2018-03-3102989363core:ShareCapitalOrdinaryShares2016-12-3102989363bus:CompanySecretaryDirector12017-01-012018-03-31029893632016-01-012016-12-3102989363core:RetainedEarningsAccumulatedLosses2017-01-012018-03-3102989363core:RevaluationReserve2016-01-012016-12-3102989363core:LandBuildingscore:OwnedOrFreeholdAssets2017-01-012018-03-3102989363core:FurnitureFittings2017-01-012018-03-3102989363core:LandBuildings2016-12-3102989363core:OtherPropertyPlantEquipment2016-12-31029893632016-12-3102989363core:LandBuildings2017-01-012018-03-3102989363core:OtherPropertyPlantEquipment2017-01-012018-03-3102989363bus:OrdinaryShareClass12017-01-012018-03-3102989363bus:OrdinaryShareClass12018-03-3102989363bus:PrivateLimitedCompanyLtd2017-01-012018-03-3102989363bus:FRS1022017-01-012018-03-3102989363bus:AuditExemptWithAccountantsReport2017-01-012018-03-3102989363bus:SmallCompaniesRegimeForAccounts2017-01-012018-03-3102989363bus:Director12017-01-012018-03-3102989363bus:Director22017-01-012018-03-3102989363bus:CompanySecretary12017-01-012018-03-3102989363bus:FullAccounts2017-01-012018-03-31xbrli:purexbrli:sharesiso4217:GBP