Company registration number 01328355 (England and Wales)
CZAJKA PROPERTIES LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
CZAJKA PROPERTIES LIMITED
COMPANY INFORMATION
Directors
Mr Konrad Czajka
Mrs Janina Czajka
Secretary
Mrs Janina Czajka
Company number
01328355
Registered office
Victoria House
66 - 70 Bingley Road
Saltaire
Shipley
West Yorkshire
BD18 4DJ
Auditor
BHP LLP
New Chartford House
Centurion Way
Cleckheaton
Bradford
West Yorkshire
BD19 3QB
CZAJKA PROPERTIES LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Statement of total comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Notes to the financial statements
11 - 26
CZAJKA PROPERTIES LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2022
- 1 -
The directors present the strategic report for the year ended 31 December 2022.
Fair review of the business
During the year turnover increased by 20.42% and the gross profit increased by 25.95%. The company continued to experience the effects of increasing national living wages and staff shortages within the industry so the directors were pleased to report that gross margins had increased.
Assistance from the government in relation to COVID-19 was minimal in the year. This led to a decrease in operating profit.
Key performance indicators
The company's key financial and other performance indicators during the year were as follows:
Principal risks and uncertainties
There are numerous risks that affect the company's ability to meet trading objectives. The primary ones being:
The impact of state funding available to the sector. Local authorities and ICB’s continue to pay nursing and care fees at a level which falls short of that which is required to deliver quality care at the same time as costs continue to rise. A national 'cost of care exercise’ has taken place and the directors believe that a substantial increase in local authority and ICB funding may be imminent.
Recruitment and retention of staff is a major challenge locally and nationally. The directors have made the decision to recruit staff from abroad in order to continue developing a quality workforce.
Planning permission has been granted to extend two of the existing nursing and residential care homes and further retirement housing will also be built. The directors feel that this is ‘fit for the future’ planning.
Mr Konrad Czajka
Director
7 July 2023
CZAJKA PROPERTIES LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2022
- 2 -
The directors present their annual report and financial statements for the year ended 31 December 2022.
Information relating to fair review of the business and principal risks and uncertainties is included in the strategic report.
Principal activities
The principal activity of the company continued to be that of the provision of long term care to the elderly and young disabled.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr Konrad Czajka
Mrs Janina Czajka
Results and dividends
The results for the year are set out on page 8.
No ordinary dividends were paid. The directors do not recommend payment of a final dividend.
Financial instruments
Price risk, credit risk, liquidity risk and cash flow risk
The business' principal financial instruments comprise bank balances, bank overdrafts, trade debtors, trade creditors and loans to the business. The main purpose of these instruments is to finance the business' operations.
In respect of bank balances, the liquidity risk is managed by maintaining a balance between the continuity of funding and flexibility through the use of overdrafts at floating rates of interest. All of the business' cash balances are held in such a way that achieves a competitive rate of interest. The business makes use of money market facilities where funds are available.
Trade debtors are managed in respect of credit and cash flow risk by policies concerning the credit offered to customers and the regular monitoring of amounts outstanding for both time and credit limits. The amounts presented in the balance sheet are net of allowances for doubtful debtors.
Trade creditors' liquidity risk is managed by ensuring sufficient funds are available to meet amounts due.
Loans comprise loans from financial institutions. The interest rate and monthly repayments on the loans from financial institutions are fixed. The business manages the liquidity risk by ensuring that there are sufficient funds to meet the payments.
Disabled persons
The company's policy is to give full and fair consideration to applications for employment made by disabled persons, having regard to their particular aptitudes and abilities.
Disabled employees receive appropriate training to promote their career development within the company. Employees who become disabled are retained in their existing posts where possible or retrained for suitable alternative posts.
Employee involvement
Regular meetings are held between senior management and employee representatives to discuss matters of concern. Employees are kept well-informed about the progress and position of the company.
CZAJKA PROPERTIES LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 3 -
Auditor
In accordance with the company's articles, a resolution proposing that BHP LLP be reappointed as auditor of the company will be put at a General Meeting.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
On behalf of the board
Mr Konrad Czajka
Director
7 July 2023
CZAJKA PROPERTIES LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2022
- 4 -
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
The directors are responsible for the maintenance and integrity of the corporate and financial information included on the company's website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.
CZAJKA PROPERTIES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF CZAJKA PROPERTIES LIMITED
- 5 -
Opinion
We have audited the financial statements of Czajka Properties Limited (the 'company') for the year ended 31 December 2022 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 December 2022 and of its profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
CZAJKA PROPERTIES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CZAJKA PROPERTIES LIMITED
- 6 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
We gained an understanding of the legal and regulatory framework applicable to the company and the industry in which it operates and considered the risk of acts by the company that were contrary to applicable laws and regulations, including fraud. We designed audit procedures to respond to the risk, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.
We focussed on laws and regulations, relevant to the company, which could give rise to a material misstatement in the financial statements. Our tests included agreeing the financial statement disclosures to underlying supporting documentation, enquiries with management and a review of legal expenses. There are inherent limitations in the audit procedures described and, the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it.
As part of our audit, we addressed the risk of management override of internal controls, including testing of journals and review of nominal ledger. We evaluated whether there was evidence of bias by the directors that represented a risk of material misstatement due to fraud.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
CZAJKA PROPERTIES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CZAJKA PROPERTIES LIMITED
- 7 -
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.
Ann Brown
Senior Statutory Auditor
For and on behalf of BHP LLP
7 July 2023
Chartered Accountants
Statutory Auditor
New Chartford House
Centurion Way
Cleckheaton
Bradford
West Yorkshire
BD19 3QB
CZAJKA PROPERTIES LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2022
- 8 -
2022
2021
Notes
£
£
Turnover
3
10,198,952
8,469,491
Cost of sales
(7,898,493)
(6,642,963)
Gross profit
2,300,459
1,826,528
Administrative expenses
(1,986,363)
(1,720,044)
Other operating income
217,242
920,611
Operating profit
4
531,338
1,027,095
Interest receivable and similar income
8
78,102
70,682
Interest payable and similar expenses
9
(184,515)
(66,087)
Tangible fixed asset revaluation
(53,561)
(750,000)
Profit before taxation
371,364
281,690
Tax on profit
10
(281,598)
(503,576)
Profit/(loss) for the financial year
89,766
(221,886)
The profit and loss account has been prepared on the basis that all operations are continuing operations.
CZAJKA PROPERTIES LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2022
31 December 2022
- 9 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
12
11,211,776
11,284,744
Investments
13
90,100
90,100
11,301,876
11,374,844
Current assets
Stocks
14
8,000
8,000
Debtors
15
6,759,453
6,117,601
Cash at bank and in hand
450,622
872,041
7,218,075
6,997,642
Creditors: amounts falling due within one year
16
(4,731,647)
(4,515,400)
Net current assets
2,486,428
2,482,242
Total assets less current liabilities
13,788,304
13,857,086
Creditors: amounts falling due after more than one year
17
(1,869,103)
(2,012,057)
Provisions for liabilities
Deferred tax liability
19
173,263
188,857
(173,263)
(188,857)
Net assets
11,745,938
11,656,172
Capital and reserves
Called up share capital
21
4,075
4,075
Revaluation reserve
1,730,705
1,730,705
Profit and loss reserves
10,011,158
9,921,392
Total equity
11,745,938
11,656,172
The financial statements were approved by the board of directors and authorised for issue on 7 July 2023 and are signed on its behalf by:
Mr Konrad Czajka
Director
Company Registration No. 01328355
CZAJKA PROPERTIES LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2022
- 10 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 January 2021
4,075
1,730,705
10,143,278
11,878,058
Year ended 31 December 2021:
Loss and total comprehensive income for the year
-
-
(221,886)
(221,886)
Balance at 31 December 2021
4,075
1,730,705
9,921,392
11,656,172
Year ended 31 December 2022:
Profit and total comprehensive income for the year
-
-
89,766
89,766
Balance at 31 December 2022
4,075
1,730,705
10,011,158
11,745,938
CZAJKA PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 11 -
1
Accounting policies
Company information
Czajka Properties Limited is a private company limited by shares incorporated in England and Wales. The registered office is Victoria House, 66 - 70 Bingley Road, Saltaire, Shipley, West Yorkshire, BD18 4DJ.
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.
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.
This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:
- Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
- Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues’: Interest income/expense and net gains/losses for each category of financial instrument; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
- Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;
- Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
The financial statements of the company are consolidated in the financial statements of Redhall Limited. These consolidated financial statements are available from its registered office, Victoria House, 66-70 Bingley Road, Saltaire, Shipley, West Yorkshire, BD18 4DJ.
The company has taken exemption from preparing group accounts as it is included in consolidated accounts for Redhall Limited, its ultimate parent undertaking.
1.2
Going concern
At the time of approving the Director has a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the Director continues to adopt the going concern basis of accounting in preparing the financial statements.
1.3
Turnover
Turnover represents amounts chargeable in respect of the sale of services to residents.
CZAJKA PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 12 -
1.4
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.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
1.5
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
nil
Leasehold properties
10% straight line basis
Plant and machinery
25% reducing balance
Fixtures, fittings and equipment
25% reducing balance
Motor vehicles
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.
It is the company's policy to maintain its property to a high standard through a programme of refurbishment and maintenance. In accordance with this practice, depreciation is not provided on the freehold property as, in the opinion of the directors, the residual value (in terms of original cost) is such that any depreciation charge would be immaterial.
Although this accounting policy is in accordance with the applicable accounting standard, FRS 102 "The Financial Reporting Standard," it is a departure from the general requirement of the Companies Act 2006 for all tangible fixed assets to be depreciated.
The accounting policy adopted is necessary for the financial statements to give a true and fair view.
1.6
Fixed asset investments
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
CZAJKA PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 13 -
1.7
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.
1.8
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.
1.9
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.
1.10
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.
CZAJKA PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 14 -
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
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 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.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
CZAJKA PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 15 -
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.11
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.
1.12
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.
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.
1.13
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.
1.14
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
CZAJKA PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 16 -
1.15
Leases
Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.
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 leases asset are consumed.
1.16
Government grants
Government grants are recognised at the fair value of the asset received 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.
Grants received in relation to the government Coronavirus Job Retention Scheme (Furlough) have been recognised within other operating income. The grant is accounted for on the accruals basis once the related payroll return has been submitted.
Additional government grant support received into this sector as a result of additional costs due to Covid including: personal protective equipment, support for staff on sick and reduced occupancy have also been released.
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
Turnover and other revenue
An analysis of the company's turnover is as follows:
2022
2021
£
£
Turnover analysed by class of business
Services
10,198,952
8,469,491
2022
2021
£
£
Turnover analysed by geographical market
UK
10,198,952
8,469,491
CZAJKA PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
3
Turnover and other revenue
(Continued)
- 17 -
2022
2021
£
£
Other significant revenue
Interest income
78,102
70,682
Grants received
218,133
910,324
4
Operating profit
2022
2021
Operating profit for the year is stated after charging/(crediting):
£
£
Government grants
(218,133)
(910,324)
Depreciation of owned tangible fixed assets
39,531
36,082
Profit on disposal of tangible fixed assets
-
(153)
5
Auditors' remuneration
2022
2021
Fees payable to the company's auditor and its associates:
£
£
For audit services
Audit of the company's financial statements
16,844
13,230
For services in respect of group companies
Audit of the parent's financial statements
6,224
5,960
6
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2022
2021
Number
Number
Administration and support
13
12
Directors
2
2
Care home staff
279
284
Total
294
298
CZAJKA PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
6
Employees
(Continued)
- 18 -
Their aggregate remuneration comprised:
2022
2021
£
£
Wages and salaries
5,231,382
4,754,959
Social security costs
389,918
310,262
Pension costs
92,505
80,955
5,713,805
5,146,176
7
Directors' remuneration
2022
2021
£
£
Remuneration for qualifying services
7,016
8
Interest receivable and similar income
2022
2021
£
£
Interest income
Other interest income
78,102
70,682
9
Interest payable and similar expenses
2022
2021
£
£
Interest on bank overdrafts and loans
72,151
66,087
Other interest
112,364
184,515
66,087
10
Taxation
2022
2021
£
£
Current tax
UK corporation tax on profits for the current period
95,130
185,746
Adjustments in respect of prior periods
202,062
265,473
Total current tax
297,192
451,219
Deferred tax
Origination and reversal of timing differences
(15,594)
52,357
Total tax charge
281,598
503,576
CZAJKA PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
10
Taxation
(Continued)
- 19 -
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2022
2021
£
£
Profit before taxation
371,364
281,690
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2021: 19.00%)
70,559
53,521
Tax effect of expenses that are not deductible in determining taxable profit
31,556
142,512
Adjustments in respect of prior years
202,062
265,473
Group relief
(7,378)
Deferred tax adjustments in respect of prior years
(5,595)
(2,965)
Remeasurement of deferred tax for changes in tax rates
(9,100)
45,326
Fixed asset differences
(506)
Deferred tax not recognised
(291)
Tax expense for the year
281,598
503,576
11
Intangible fixed assets
Goodwill
£
Cost
At 1 January 2022 and 31 December 2022
375,513
Amortisation and impairment
At 1 January 2022 and 31 December 2022
375,513
Carrying amount
At 31 December 2022
At 31 December 2021
CZAJKA PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 20 -
12
Tangible fixed assets
Land and buildings
Plant and machinery
Fixtures, fittings and equipment
Motor vehicles
Total
£
£
£
£
£
Cost or valuation
At 1 January 2022
11,394,356
1,298,586
473,196
2,800
13,168,938
Additions
8,860
11,264
20,124
Revaluation
(15,455)
(38,106)
(53,561)
At 31 December 2022
11,378,901
1,298,586
443,950
14,064
13,135,501
Depreciation and impairment
At 1 January 2022
236,280
1,270,820
374,667
2,427
1,884,194
Depreciation charged in the year
7,347
6,942
24,902
340
39,531
At 31 December 2022
243,627
1,277,762
399,569
2,767
1,923,725
Carrying amount
At 31 December 2022
11,135,274
20,824
44,381
11,297
11,211,776
At 31 December 2021
11,158,076
27,766
98,529
373
11,284,744
The carrying value of land and buildings comprises:
2022
2021
£
£
Freehold
11,132,632
11,148,086
Long leasehold
2,642
9,990
11,135,274
11,158,076
One of the freehold properties included in the accounts with a carrying amount of £4,300,000 was revalued at 18 September 2015 by qualified professionals working for the company Christie & Co, independent valuers not connected with the company on the basis of market value. The valuation conforms to International Valuation Standards and was valued on a market value based upon its existing use and present condition as a fully-equipped operational entity. The valuation was carried out in accordance with the RICS Valuation standards.
The Directors consider this valuation to remain current.
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:
CZAJKA PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
12
Tangible fixed assets
(Continued)
- 21 -
2022
2021
£
£
Cost
2,450,795
2,450,795
13
Fixed asset investments
2022
2021
Notes
£
£
Investments in subsidiaries
27
100
100
Unlisted investments
90,000
90,000
90,100
90,100
Movements in fixed asset investments
Shares in subsidiaries
Other investments
Total
£
£
£
Cost or valuation
At 1 January 2022 & 31 December 2022
100
358,100
358,200
Impairment
At 1 January 2022 & 31 December 2022
-
268,100
268,100
Carrying amount
At 31 December 2022
100
90,000
90,100
At 31 December 2021
100
90,000
90,100
14
Stocks
2022
2021
£
£
Stock
8,000
8,000
CZAJKA PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 22 -
15
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
337,159
313,986
Amounts owed by group undertakings
1,063,665
1,063,665
Amounts owed by undertakings in which the company has a participating interest
6,069
Other debtors
5,205,734
4,627,508
Prepayments and accrued income
152,895
106,373
6,759,453
6,117,601
16
Creditors: amounts falling due within one year
2022
2021
Notes
£
£
Bank loans and overdrafts
18
340,326
261,623
Payments received on account
219,736
249,572
Trade creditors
650,045
634,705
Amounts owed to group undertakings
1,871,213
1,893,018
Corporation tax
482,984
387,627
Other taxation and social security
593,057
536,674
Government grants
143,751
143,834
Other creditors
330,188
290,300
Accruals and deferred income
100,347
118,047
4,731,647
4,515,400
17
Creditors: amounts falling due after more than one year
2022
2021
Notes
£
£
Bank loans and overdrafts
18
1,869,103
2,012,057
18
Loans and overdrafts
2022
2021
£
£
Bank loans
2,018,075
2,158,017
Bank overdrafts
191,354
115,663
2,209,429
2,273,680
Payable within one year
340,326
261,623
Payable after one year
1,869,103
2,012,057
CZAJKA PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
18
Loans and overdrafts
(Continued)
- 23 -
Bank loan and overdrafts are secured by a charge held over the freehold land and buildings, together with a cross guarantee and debenture with Brookfield Care Limited, Czajka Care Limited, Fairmount Limited and Czajka Group Holdings Limited, dated 6 February 2009.
Interest on Bank loans is charged at LIBOR plus 2.00%, expiring in September 2024.
Interest on Bank overdrafts is charged at standard bank terms.
19
Deferred taxation
Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:
Liabilities
Liabilities
2022
2021
Balances:
£
£
Accelerated capital allowances
20,166
36,144
Revaluations
155,991
155,992
Retirement benefit obligations
(2,894)
(3,279)
173,263
188,857
2022
Movements in the year:
£
Liability at 1 January 2022
188,857
Credit to profit or loss
(15,594)
Liability at 31 December 2022
173,263
The amount of the net reversal of deferred tax expected to occur next year is £10,000, relating to the reversal of existing timing differences on tangible fixed assets.
20
Retirement benefit schemes
2022
2021
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
92,505
80,955
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
Included in other creditors, the amount outstanding at the reporting end date was £41,305 (2021 - £36,594).
CZAJKA PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 24 -
21
Share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
4,075
4,075
4,075
4,075
Each ordinary share is entitled to one vote. All dividends shall be apportioned and paid proportionately to the amounts paid up on the ordinary shares.
22
Related party transactions
Transactions with related parties
During the year the company entered into the following transactions with related parties:
Rent paid
2022
2021
£
£
Other related parties (common control and common trustees)
193,150
193,150
The following amounts were outstanding at the reporting end date:
2022
2021
Amounts due to related parties
£
£
Other related parties (common control and common trustees)
1,056
150,468
The following amounts were outstanding at the reporting end date:
2022
2021
Amounts due from related parties
£
£
Key management personnel
490,073
415,313
As the company is a wholly owned subsidiary undertaking and the financial statements, which include the results of the subsidiaries, are publicly available, the company has taken advantage of the Financial Reporting Standard No. 8 exemption from disclosing transactions with group companies.
23
Financial commitments, guarantees and contingent liabilities
The company has given an unlimited multilateral guarantee in respect of the bank borrowings of other group companies. The amount guaranteed is £Nil (2021 - £Nil).
Bank loan and overdrafts are secured by a cross guarantee and debenture between Czajka Care Limited and Fairmount Limited, dated 20 March 2003, and a cross guarantee between Brookfield Care Limited, Fairmount Limited, Czajka Group Holdings Limited, Czajka Properties Limited and Czajka Care Limited, dated 6 February 2009.
CZAJKA PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 25 -
24
Events after the reporting date
After the year end, Fairmount Nursing Home, a premises owned and managed by the Company, was closed.
The site is to be redeveloped to provide additional supported living facilities in the form of independent properties, similar to the ones already managed by the Company.
The nursing home was included in these accounts at a value of £2,497,785 which will be impaired in the 2023 accounts.
25
Controlling party
The company is controlled by its parent company Czajka Group Holdings Limited, a company registered in England and Wales.
The ultimate controlling party is Redhall Limited, a company registered in the Isle of Man. Ultimate control is vested in K Czajka.
The financial statements contain information about Czajka Properties Limited as an individual company and do not contain consolidated financial information on the group to which Czajka Properties Limited belongs.
The financial statements of Redhall Limited, which consolidate those of its subsidiary companies are available from:
Redhall Limited
Victoria House
66-70 Bingley Road
Saltaire
Shipley
West Yorkshire
BD18 4DJ
26
Directors' transactions
Description
% Rate
Opening balance
Amounts advanced
Interest charged
Closing balance
£
£
£
£
Mr Konrad Czajka
2.00
3,292,523
293,698
68,767
3,654,988
3,292,523
293,698
68,767
3,654,988
CZAJKA PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 26 -
27
Subsidiaries
Details of the company's subsidiaries at 31 December 2022 are as follows:
Name of undertaking
Nature of business
Class of
% Held
shareholding
Direct
Indirect
Brookfield Care Limited
Provision of retirement communities and related property development together with a private members leisure club
Ordinary shares
100
0
The above subsidiary company is included in the consolidation of the ultimate controlling party - Redhall Limited.
2022-12-312022-01-01falseCCH SoftwareCCH Accounts Production 2023.200Mr Konrad CzajkaMrs Janina CzajkaMrs Janina Czajka013283552022-01-012022-12-3101328355bus:Director12022-01-012022-12-3101328355bus:CompanySecretaryDirector12022-01-012022-12-3101328355bus:CompanySecretary12022-01-012022-12-3101328355bus:Director22022-01-012022-12-3101328355bus:RegisteredOffice2022-01-012022-12-31013283552022-12-31013283552021-01-012021-12-3101328355core:RetainedEarningsAccumulatedLosses2021-01-012021-12-3101328355core:RetainedEarningsAccumulatedLosses2022-01-012022-12-31013283552021-12-3101328355core:LandBuildingscore:OwnedOrFreeholdAssets2022-12-3101328355core:PlantMachinery2022-12-3101328355core:FurnitureFittings2022-12-3101328355core:MotorVehicles2022-12-3101328355core:LandBuildingscore:OwnedOrFreeholdAssets2021-12-3101328355core:PlantMachinery2021-12-3101328355core:FurnitureFittings2021-12-3101328355core:MotorVehicles2021-12-3101328355core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-3101328355core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3101328355core:Non-currentFinancialInstrumentscore:AfterOneYear2022-12-3101328355core:Non-currentFinancialInstrumentscore:AfterOneYear2021-12-3101328355core:CurrentFinancialInstruments2022-12-3101328355core:CurrentFinancialInstruments2021-12-3101328355core:ShareCapital2022-12-3101328355core:ShareCapital2021-12-3101328355core:RevaluationReserve2022-12-3101328355core:RevaluationReserve2021-12-3101328355core:RetainedEarningsAccumulatedLosses2022-12-3101328355core:RetainedEarningsAccumulatedLosses2021-12-3101328355core:ShareCapital2020-12-3101328355core:RevaluationReserve2020-12-3101328355core:RetainedEarningsAccumulatedLosses2020-12-31013283552020-12-3101328355core:Goodwill2022-01-012022-12-3101328355core:LandBuildingscore:OwnedOrFreeholdAssets2022-01-012022-12-3101328355core:LandBuildingscore:LeasedAssetsHeldAsLessee2022-01-012022-12-3101328355core:PlantMachinery2022-01-012022-12-3101328355core:FurnitureFittings2022-01-012022-12-3101328355core:MotorVehicles2022-01-012022-12-310132835512022-01-012022-12-310132835512021-01-012021-12-3101328355core:UKTax2022-01-012022-12-3101328355core:UKTax2021-01-012021-12-310132835522022-01-012022-12-310132835522021-01-012021-12-310132835532022-01-012022-12-310132835532021-01-012021-12-3101328355core:Goodwill2021-12-3101328355core:Goodwill2022-12-3101328355core:Goodwill2021-12-3101328355core:LandBuildingscore:OwnedOrFreeholdAssets2021-12-3101328355core:PlantMachinery2021-12-3101328355core:FurnitureFittings2021-12-3101328355core:MotorVehicles2021-12-31013283552021-12-3101328355core:LandBuildingscore:LongLeaseholdAssets2022-12-3101328355core:LandBuildingscore:LongLeaseholdAssets2021-12-3101328355core:Non-currentFinancialInstruments2022-12-3101328355core:Non-currentFinancialInstruments2021-12-3101328355core:Non-currentFinancialInstrumentscore:UnlistedNon-exchangeTraded2022-12-3101328355core:Non-currentFinancialInstrumentscore:UnlistedNon-exchangeTraded2021-12-3101328355bus:PrivateLimitedCompanyLtd2022-01-012022-12-3101328355bus:FRS1022022-01-012022-12-3101328355bus:Audited2022-01-012022-12-3101328355bus:FullAccounts2022-01-012022-12-31xbrli:purexbrli:sharesiso4217:GBP