Company Registration No. 07984807 (England and Wales)
AVON LEE LODGE LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
PAGES FOR FILING WITH REGISTRAR
AVON LEE LODGE LIMITED
CONTENTS
Page
Statement of financial position
1 - 2
Notes to the financial statements
3 - 11
AVON LEE LODGE LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 MARCH 2022
31 March 2022
- 1 -
2022
2021
Notes
£
£
£
£
Non-current assets
Intangible assets
4
34,726
99,726
Property, plant and equipment
5
1,582,056
1,607,298
1,616,782
1,707,024
Current assets
Inventories
4,240
2,120
Trade and other receivables
6
392,384
192,173
Cash and cash equivalents
262,565
288,883
659,189
483,176
Current liabilities
7
(453,456)
(464,353)
Net current assets
205,733
18,823
Total assets less current liabilities
1,822,515
1,725,847
Non-current liabilities
8
(1,116,797)
(1,110,884)
Provisions for liabilities
(32,408)
(27,408)
Net assets
673,310
587,555
Equity
Called up share capital
9
100,000
100,000
Retained earnings
573,310
487,555
Total equity
673,310
587,555
The directors of the company have elected not to include a copy of the income statement within the financial statements.
true
For the financial year ended 31 March 2022 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.
T
he 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.
AVON LEE LODGE LIMITED
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT
31 MARCH 2022
31 March 2022
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 31 March 2023 and are signed on its behalf by:
Mr L Kennedy
Mrs T Kennedy
Director
Director
Company Registration No. 07984807
AVON LEE LODGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
- 3 -
1
Accounting policies
Company information
Avon Lee Lodge Limited is a
private
company
limited by shares
incorporated in
England and Wales
.
The registered office
and principal address
is
Preston Lane, Burton, Christchurch, Dorset, BH23 7JU.
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 a
mounts
in these financial statements are
rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2
Going concern
The directors have adopted the going concern basis in preparing these accounts, after assessing the
principal risks and having considered the impact of a severe downside scenario for COVID-19. The
directors considered the impact of the current COVID-19 environment on the business for the next 12
months and in the longer term.
Whilst the situation evolves daily, making scenario forecasting difficult, the directors have considered a
number of impacts on fee income, profitability and cash flow. They have assumed that due to the nature of
the trade of the business, with residential care services being an essential supply to many private and
Local Authority clients, business operations will continue into the future, with the requirement for such
services likely to increase rather than contract. Whilst the biggest risk faced would be a significant
reduction in occupancy resulting from COVID-19, due to the nature of the trade there is expected to be a
continued regenerating income stream going forward and any consequential effect would therefore likely
manifest itself primarily in a cash flow timing issue as opposed to a significantly detrimental absolute
impact on company profitability.
However, the company has sufficient cash reserves and has taken advantage of Government financial
support available, such as care sector specific income grants, to enable it to meet its obligations as they
fall due for a period of at least 12 months from the date of signing of these financial statements. The
directors believe from their regular review of the company's financial position and performance that the
company is well placed to manage its financing and business risks satisfactorily and they therefore
consider it appropriate to adopt the going concern basis in preparing these accounts.
1.3
Revenue
Revenue is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business
, and
is shown net of VAT and other sales related taxes
.
The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.
Revenue from the supply of care services represents the value of services provided under contracts to the extent that there is a right to consideration and is recorded at the fair value of the consideration received or receivable. Where payments are received from customers in advance of services provided the amounts are recorded as deferred income and included as part of payables due within one year.
AVON LEE LODGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 4 -
Interest income is recognised when it is probable that the economic benefits will flow to the company and the amount of revenue can be measured reliably. Interest income is accrued on a time basis, by reference to the principal outstanding and the effective interest rate applicable.
1.4
Intangible fixed assets - goodwill
Acquired goodwill is written off in equal annual instalments over its estimated useful economic life of 10 years.
1.5
Property, plant and equipment
Property, plant and equipment
are initially measured at cost and subsequently measured at cost 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
50 years straight line
Fixtures, fittings and equipment
20% reducing balance
Motor vehicles
25% reducing balance
Freehold land is not depreciated.
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
.
1.6
Impairment of non-current 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.
1.7
Inventories
Inventories
are stated at the lower of cost and
estimated selling price less costs to complete and sell
.
AVON LEE LODGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 5 -
Cost is calculated using the weighted average method.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of inventories 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.
1.8
Cash and cash equivalents
Cash and cash equivalents
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.
1.9
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.
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
trade and other payables
, 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
paymen
ts 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 payables
are obligations to pay for goods or services that have been acquired
in the ordinary course of business from suppliers. A
m
ounts 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.
1.10
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
AVON LEE LODGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 6 -
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
income statement
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
income statement
, 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.
1.12
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
non-current 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.
1.13
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.14
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair
value at the date of inception and the present value of the minimum lease payments. The related liability is included in the statement of financial position as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Rentals payable under operating leases,
including
any lease incentives received, are charged to
profit or loss
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
s
asset are consumed.
AVON LEE LODGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 7 -
1.15
Government grants
Government grants are recognised at the fair value of the asset receive
d
or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.
A grant that specifies performance conditions is recognised in income when the performance conditions are met
. Where a
grant does not specify performance conditions
it
is recognised in income when the proceeds are received or receivable
. A grant received before the recognition criteria are satisfied is recognised as a liability.
1.16
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation
in the period
are included in profit or loss.
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2022
2021
Number
Number
Total
30
27
AVON LEE LODGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 8 -
4
Intangible fixed assets
Goodwill
£
Cost
At 1 April 2021 and 31 March 2022
650,000
Amortisation and impairment
At 1 April 2021
550,274
Amortisation charged for the year
65,000
At 31 March 2022
615,274
Carrying amount
At 31 March 2022
34,726
At 31 March 2021
99,726
Goodwill with a carrying amount of £34.726 (2021: £99,726) have been pledged to secure liabilities of the company.
5
Property, plant and equipment
Freehold land and buildings
Fixtures, fittings and equipment
Motor vehicles
Total
£
£
£
£
Cost
At 1 April 2021
1,574,717
212,318
104,364
1,891,399
Additions
10,952
29,838
40,790
At 31 March 2022
1,585,669
242,156
104,364
1,932,189
Depreciation and impairment
At 1 April 2021
124,143
133,867
26,091
284,101
Depreciation charged in the year
24,806
21,658
19,568
66,032
At 31 March 2022
148,949
155,525
45,659
350,133
Carrying amount
At 31 March 2022
1,436,720
86,631
58,705
1,582,056
At 31 March 2021
1,450,574
78,451
78,273
1,607,298
Property, plant and equipment
with a carrying amount of
£1,582,056
(
2021 - £1,607,298
) have been pledged to secure borrowings of the company. The company is not allowed to pledge these assets as security for other borrowings
.
AVON LEE LODGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 9 -
6
Trade and other receivables
2022
2021
Amounts falling due within one year:
£
£
Trade receivables
84,604
83,901
Other receivables
291,035
89,490
Prepayments and accrued income
16,745
18,782
392,384
192,173
The carrying amount of trade and other receivables includes £392,384 (2021: £192,173) pledged as security for liabilities.
7
Current liabilities
2022
2021
£
£
Bank loans and overdrafts
71,743
88,212
Obligations under finance leases
16,926
15,526
Trade payables
33,378
26,289
Corporation tax
76,456
55,973
Other taxation and social security
4,332
2,833
Other payables
123,185
166,094
Accruals and deferred income
127,436
109,426
453,456
464,353
8
Non-current liabilities
2022
2021
Notes
£
£
Bank loans and overdrafts
1,054,331
896,596
Obligations under finance leases
62,466
79,392
Other payables
134,896
1,116,797
1,110,884
The bank loans and overdrafts are secured by way of a first legal charge over the freehold buildings, a fixed and floating charge over all the assets of the company and a personal guarantee from the directors.
Amounts included above which fall due after five years are as follows:
Payable by instalments
706,830
743,801
AVON LEE LODGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 10 -
9
Called up share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100,000
100,000
100,000
100,000
10
Operating lease commitments
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:
2022
2021
£
£
Within one year
2,016
1,788
Between two and five years
4,284
4,752
6,300
6,540
11
Related party transactions
Transactions with related parties
During the year the company entered into the following transactions with related parties:
Administrative expenses
2022
2021
£
£
Entities under common control
743
5,298
743
5,298
The following amounts were outstanding at the reporting end date:
2022
2021
Amounts due to related parties
£
£
Entities under common control
86,482
130,658
Other related parties
-
134,896
86,482
265,554
AVON LEE LODGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
11
Related party transactions
(Continued)
- 11 -
The following amounts were outstanding at the reporting end date:
2022
2021
Amounts due from related parties
£
£
Entities under common control
206,000
-
Key management personnel
82,384
84,856
288,384
84,856
12
Directors' transactions
As at 31 March 2022 the directors owed the company £82,384 (2021: £84,856)
Dividends totalling £137,000 (2021 - £137,000) were paid in the year in respect of shares held by the company's directors.
The loan to the directors has interest charged at 2.5% and is repayable on demand.
13
Controlling party
The company is controlled by the directors by virtue of their ownership of 100% of the issued share capital.
2022-03-31
2021-04-01
false
31 March 2023
CCH Software
CCH Accounts Production 2022.100
No description of principal activity
Mr L Kennedy
Mrs T Kennedy
07984807
2021-04-01
2022-03-31
07984807
2022-03-31
07984807
2021-03-31
07984807
core:NetGoodwill
2022-03-31
07984807
core:NetGoodwill
2021-03-31
07984807
core:LandBuildings
core:OwnedOrFreeholdAssets
2022-03-31
07984807
core:FurnitureFittings
2022-03-31
07984807
core:MotorVehicles
2022-03-31
07984807
core:LandBuildings
core:OwnedOrFreeholdAssets
2021-03-31
07984807
core:FurnitureFittings
2021-03-31
07984807
core:MotorVehicles
2021-03-31
07984807
core:CurrentFinancialInstruments
core:WithinOneYear
2022-03-31
07984807
core:CurrentFinancialInstruments
core:WithinOneYear
2021-03-31
07984807
core:Non-currentFinancialInstruments
core:AfterOneYear
2022-03-31
07984807
core:Non-currentFinancialInstruments
core:AfterOneYear
2021-03-31
07984807
core:CurrentFinancialInstruments
2022-03-31
07984807
core:CurrentFinancialInstruments
2021-03-31
07984807
core:Non-currentFinancialInstruments
2022-03-31
07984807
core:Non-currentFinancialInstruments
2021-03-31
07984807
core:ShareCapital
2022-03-31
07984807
core:ShareCapital
2021-03-31
07984807
core:RetainedEarningsAccumulatedLosses
2022-03-31
07984807
core:RetainedEarningsAccumulatedLosses
2021-03-31
07984807
bus:Director1
2021-04-01
2022-03-31
07984807
bus:Director2
2021-04-01
2022-03-31
07984807
core:Goodwill
2021-04-01
2022-03-31
07984807
core:LandBuildings
core:OwnedOrFreeholdAssets
2021-04-01
2022-03-31
07984807
core:FurnitureFittings
2021-04-01
2022-03-31
07984807
core:MotorVehicles
2021-04-01
2022-03-31
07984807
2020-04-01
2021-03-31
07984807
core:NetGoodwill
2021-03-31
07984807
core:NetGoodwill
2021-04-01
2022-03-31
07984807
core:LandBuildings
core:OwnedOrFreeholdAssets
2021-03-31
07984807
core:FurnitureFittings
2021-03-31
07984807
core:MotorVehicles
2021-03-31
07984807
2021-03-31
07984807
core:Non-currentFinancialInstruments
1
2022-03-31
07984807
core:Non-currentFinancialInstruments
1
2021-03-31
07984807
core:WithinOneYear
2022-03-31
07984807
core:WithinOneYear
2021-03-31
07984807
core:BetweenTwoFiveYears
2022-03-31
07984807
core:BetweenTwoFiveYears
2021-03-31
07984807
bus:PrivateLimitedCompanyLtd
2021-04-01
2022-03-31
07984807
bus:SmallCompaniesRegimeForAccounts
2021-04-01
2022-03-31
07984807
bus:FRS102
2021-04-01
2022-03-31
07984807
bus:AuditExemptWithAccountantsReport
2021-04-01
2022-03-31
07984807
bus:FullAccounts
2021-04-01
2022-03-31
xbrli:pure
xbrli:shares
iso4217:GBP