CJN Insurance Services Limited - Period Ending 2018-10-31

CJN Insurance Services Limited - Period Ending 2018-10-31


CJN Insurance Services Limited 03351716 false 2017-11-01 2018-10-31 2018-10-31 The principal activity of the company is Insurance brokerage Digita Accounts Production Advanced 6.24.8820.0 Software true 03351716 2017-11-01 2018-10-31 03351716 2018-10-31 03351716 core:RetainedEarningsAccumulatedLosses 2018-10-31 03351716 core:ShareCapital 2018-10-31 03351716 core:CurrentFinancialInstruments 2018-10-31 03351716 core:CurrentFinancialInstruments core:WithinOneYear 2018-10-31 03351716 core:Non-currentFinancialInstruments 2018-10-31 03351716 core:Non-currentFinancialInstruments core:AfterOneYear 2018-10-31 03351716 core:Goodwill 2018-10-31 03351716 core:FurnitureFittingsToolsEquipment 2018-10-31 03351716 core:MotorVehicles 2018-10-31 03351716 bus:SmallEntities 2017-11-01 2018-10-31 03351716 bus:AuditExemptWithAccountantsReport 2017-11-01 2018-10-31 03351716 bus:FullAccounts 2017-11-01 2018-10-31 03351716 bus:SmallCompaniesRegimeForAccounts 2017-11-01 2018-10-31 03351716 bus:RegisteredOffice 2017-11-01 2018-10-31 03351716 bus:Director1 2017-11-01 2018-10-31 03351716 bus:Director2 2017-11-01 2018-10-31 03351716 bus:PrivateLimitedCompanyLtd 2017-11-01 2018-10-31 03351716 core:Goodwill 2017-11-01 2018-10-31 03351716 core:FurnitureFittingsToolsEquipment 2017-11-01 2018-10-31 03351716 core:LandBuildings 2017-11-01 2018-10-31 03351716 core:MotorVehicles 2017-11-01 2018-10-31 03351716 core:OfficeEquipment 2017-11-01 2018-10-31 03351716 countries:UnitedKingdom 2017-11-01 2018-10-31 03351716 2017-10-31 03351716 core:Goodwill 2017-10-31 03351716 core:FurnitureFittingsToolsEquipment 2017-10-31 03351716 core:MotorVehicles 2017-10-31 03351716 2016-11-01 2017-10-31 03351716 2017-10-31 03351716 core:RetainedEarningsAccumulatedLosses 2017-10-31 03351716 core:ShareCapital 2017-10-31 03351716 core:CurrentFinancialInstruments 2017-10-31 03351716 core:CurrentFinancialInstruments core:WithinOneYear 2017-10-31 03351716 core:Non-currentFinancialInstruments 2017-10-31 03351716 core:Non-currentFinancialInstruments core:AfterOneYear 2017-10-31 03351716 core:FurnitureFittingsToolsEquipment 2017-10-31 03351716 core:MotorVehicles 2017-10-31 iso4217:GBP xbrli:pure

Registration number: 03351716

CJN Insurance Services Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 October 2018

Ballards LLP
Chartered Accountants
Oakmoore Court
11c Kingswood Road
Hampton Lovett
Droitwich
Worcestershire
WR9 0QH

 

CJN Insurance Services Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Financial Statements

4 to 9

 

CJN Insurance Services Limited

Company Information

Directors

Mr P J Short

Mr S Short

Registered office

1 Teme Street
Tenbury Wells
Worcestershire
WR15 8BB

Accountants

Ballards LLP
Chartered Accountants
Oakmoore Court
11c Kingswood Road
Hampton Lovett
Droitwich
Worcestershire
WR9 0QH

 

CJN Insurance Services Limited

(Registration number: 03351716)
Balance Sheet as at 31 October 2018

Note

2018
£

2017
£

Fixed assets

 

Tangible assets

5

32,259

42,457

Investment property

6

1,738,240

1,660,174

 

1,770,499

1,702,631

Current assets

 

Stocks

-

33,651

Debtors

7

378,104

420,610

Cash at bank and in hand

 

254,812

252,551

 

632,916

706,812

Creditors: Amounts falling due within one year

8

(587,628)

(688,678)

Net current assets

 

45,288

18,134

Total assets less current liabilities

 

1,815,787

1,720,765

Creditors: Amounts falling due after more than one year

8

(242,638)

(267,483)

Provisions for liabilities

(5,401)

(7,179)

Net assets

 

1,567,748

1,446,103

Capital and reserves

 

Called up share capital

1,020

1,020

Profit and loss account

1,566,728

1,445,083

Total equity

 

1,567,748

1,446,103

For the financial year ending 31 October 2018 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

 

CJN Insurance Services Limited

(Registration number: 03351716)
Balance Sheet as at 31 October 2018

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the Board on 13 February 2019 and signed on its behalf by:
 

.........................................
Mr P J Short
Company secretary and director

.........................................
Mr S Short
Director

 
 

CJN Insurance Services Limited

Notes to the Financial Statements for the Year Ended 31 October 2018

1

General information

The company is a private company limited by share capital, incorporated in United Kingdom.

The address of its registered office is:
1 Teme Street
Tenbury Wells
Worcestershire
WR15 8BB

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

 

CJN Insurance Services Limited

Notes to the Financial Statements for the Year Ended 31 October 2018

Tangible assets

Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Freehold property

2% straight line

Fixtures and fittings

15% reducing balance

Office equipment

25% straight line

Motor vehicles

25% reducing balance

Investment property

Investment property is carried at fair value, derived from the current market prices for comparable real estate determined annually by external valuers. The valuers use observable market prices, adjusted if necessary for any difference in the nature, location or condition of the specific asset. Changes in fair value are recognised in profit or loss.

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

Amortised evenly over a 20 year life

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

 

CJN Insurance Services Limited

Notes to the Financial Statements for the Year Ended 31 October 2018

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

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

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

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

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

 

CJN Insurance Services Limited

Notes to the Financial Statements for the Year Ended 31 October 2018

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 11 (2017 - 10).

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 November 2017

250,413

250,413

At 31 October 2018

250,413

250,413

Amortisation

At 1 November 2017

250,413

250,413

At 31 October 2018

250,413

250,413

Carrying amount

At 31 October 2018

-

-

 

CJN Insurance Services Limited

Notes to the Financial Statements for the Year Ended 31 October 2018

5

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 November 2017

46,298

87,839

134,137

Additions

150

-

150

At 31 October 2018

46,448

87,839

134,287

Depreciation

At 1 November 2017

42,082

49,598

91,680

Charge for the year

858

9,490

10,348

At 31 October 2018

42,940

59,088

102,028

Carrying amount

At 31 October 2018

3,508

28,751

32,259

At 31 October 2017

4,216

38,241

42,457

6

Investment properties

2018
£

At 1 November

1,660,174

Additions

78,066

At 31 October

1,738,240

The directors have reconsidered the valuation of investment property and no revaluation was required.

7

Debtors

2018
£

2017
£

Trade debtors

340,271

410,037

Other debtors

37,833

10,573

Total current trade and other debtors

378,104

420,610

 

CJN Insurance Services Limited

Notes to the Financial Statements for the Year Ended 31 October 2018

8

Creditors

Creditors: amounts falling due within one year

Note

2018
£

2017
£

Due within one year

 

Bank loans and overdrafts

9

22,801

24,057

Trade creditors

 

446,596

452,786

Amounts owed to related parties

8,288

23,139

Taxation and social security

 

3,672

3,215

Other creditors

 

106,271

185,481

 

587,628

688,678

Due after one year

 

Loans and borrowings

9

242,638

267,483

Creditors: amounts falling due after more than one year

Note

2018
£

2017
£

Due after one year

 

Loans and borrowings

9

242,638

267,483

9

Loans and borrowings

2018
£

2017
£

Non-current loans and borrowings

Bank borrowings

241,161

262,752

Finance lease liabilities

1,477

4,731

242,638

267,483

2018
£

2017
£

Current loans and borrowings

Bank borrowings

19,547

17,503

Finance lease liabilities

3,254

6,554

22,801

24,057