Flywire_Payments_Limited - Accounts


Flywire Payments Limited
Financial Statements
For Filing with Registrar
For the year ended 31 December 2018
Company Registration No. 07677601 (England and Wales)
Flywire Payments Limited
Company Information
Directors
M P Massaro
P T Butterfield
A L Morgan
T J Marsh
Company number
07677601
Registered office
Devonshire House
60 Goswell Road
London
EC1M 7AD
Auditors
Moore Kingston Smith LLP
Devonshire House
60 Goswell Road
London
EC1M 7AD
Flywire Payments Limited
Contents
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 10
Flywire Payments Limited
Balance Sheet
As at 31 December 2018
Page 1
2018
2017
Notes
£
£
£
£
Fixed assets
Goodwill
4
1,080,796
1,405,603
Other intangible assets
4
10,188
-
Total intangible assets
1,090,984
1,405,603
Tangible assets
5
274,632
22,314
1,365,616
1,427,917
Current assets
Debtors
7
12,288,068
6,670,639
Cash at bank and in hand
8
3,286,092
720,543
15,574,160
7,391,182
Creditors: amounts falling due within one year
8
(15,530,776)
(8,653,091)
Net current assets/(liabilities)
43,384
(1,261,909)
Total assets less current liabilities
1,409,000
166,008
Capital and reserves
Called up share capital
10
1,729,550
729,550
Profit and loss reserves
(320,550)
(563,542)
Total equity
1,409,000
166,008

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime.

The financial statements were approved by the board of directors and authorised for issue on 30 September 2019 and are signed on its behalf by:
A L Morgan
Director
Company Registration No. 07677601
Flywire Payments Limited
Statement of Changes in Equity
For the year ended 31 December 2018
Page 2
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2017
729,550
(955,893)
(226,343)
Year ended 31 December 2017:
Profit and total comprehensive income for the year
-
392,351
392,351
Balance at 31 December 2017
729,550
(563,542)
166,008
Year ended 31 December 2018:
Profit and total comprehensive income for the year
-
174,453
174,453
Issue of share capital
10
1,000,000
-
1,000,000
Credit to equity for equity settled share-based payments
9
-
68,539
68,539
Balance at 31 December 2018
1,729,550
(320,550)
1,409,000
Flywire Payments Limited
Notes to the Financial Statements
For the year ended 31 December 2018
Page 3
1
Accounting policies
Company information

Flywire Payments Limited is a private company limited by shares incorporated in England and Wales. The registered office is Devonshire House, 60 Goswell Road, London, EC1M 7AD.

1.1
Accounting convention

These financial statements have been prepared in accordance with section 1A of 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 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 pound.

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 company is supported by its ultimate parent company, Flywire Corporation, which has confirmed in writing that it will continue to provide financial support to the company as required, in order to enable it to continue to trade and meet its liabilities as they fall due for at least twelve months from the date of approval of the financial statements. On this basis the directors consider it appropriate to prepare the financial statements on the going concern basis.

1.3
Turnover

Turnover represents the margin made on international payments made via the company's platform and associated wire transfer and credit/debit card fees.

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 either five or eight years dependant on the classification of the goodwill.

 

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.

Flywire Payments Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2018
1
Accounting policies
(Continued)
Page 4
1.5
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date if the fair value can be measured reliably.

Amortisation 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:

Software
3 years straight line
Goodwill
5 - 8 years straight line
1.6
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:

Plant and machinery
5 years straight line
Fixtures, fittings & equipment
3 - 5 years straight line
Computer equipment
3 years straight line

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.

1.7
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.

Intangible assets with indefinite useful lives and intangible assets not yet available for use are tested for impairment annually, and whenever there is an indication that the asset may be impaired.

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.

Flywire Payments Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2018
1
Accounting policies
(Continued)
Page 5
1.8
Cash and cash equivalents

Cash and cash equivalents include cash in hand, deposits held at call with banks, customer balances in segregated bank accounts and other short-term liquid investments with original maturities of three months or less.

1.9
Financial instruments

The company has only basic financial instruments measured at amortised cost, with no financial instruments classified as other or basic instruments measured at fair value.

1.10
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of direct issue costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.11
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

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.

1.12
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

Flywire Payments Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2018
1
Accounting policies
(Continued)
Page 6
1.13
Retirement benefits

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

1.14
Share-based payments

The fair value of equity-settled share based payments to employees is determined at the date of grant and is expensed on a straight-line basis over the vesting period based on the company’s estimate of shares or options that will eventually vest. Fair value is measured by the Black-Scholes pricing model.

1.15
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to income 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 asset are consumed.

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 are included in the profit and loss account for the period.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 26 (2017: 14).

3
Taxation
2018
2017
£
£
Current tax
UK corporation tax on profits for the current period
44,976
32,382
Flywire Payments Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2018
Page 7
4
Intangible fixed assets
Goodwill
Software
Total
£
£
£
Cost
At 1 January 2018
1,773,749
-
1,773,749
Additions
7,873
13,052
20,925
At 31 December 2018
1,781,622
13,052
1,794,674
Amortisation and impairment
At 1 January 2018
368,146
-
368,146
Amortisation charged for the year
332,680
2,864
335,544
At 31 December 2018
700,826
2,864
703,690
Carrying amount
At 31 December 2018
1,080,796
10,188
1,090,984
At 31 December 2017
1,405,603
-
1,405,603
5
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 January 2018
35,179
Additions
303,823
At 31 December 2018
339,002
Depreciation and impairment
At 1 January 2018
12,865
Depreciation charged in the year
51,505
At 31 December 2018
64,370
Carrying amount
At 31 December 2018
274,632
At 31 December 2017
22,314

 

Flywire Payments Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2018
Page 8
6
Cash at bank and in hand

Cash at bank and in hand of £3,286,092 (2017: £720,543) includes £675,245 (2017: £444,046) held in respect of customer balances in segregated bank accounts, the corresponding liability £675,245 is held within other creditors due within one year.

7
Debtors
2018
2017
Amounts falling due within one year:
£
£
Trade debtors
44,288
86,675
Amounts due from group undertakings
11,817,334
6,507,040
Other debtors
426,446
76,924
12,288,068
6,670,639

Included within other debtors is a rental deposit of £119,280 (2017: £nil) which is due back to the company in more than one year.

8
Creditors: amounts falling due within one year
2018
2017
£
£
Trade creditors
72,444
39,439
Amounts due to group undertakings
14,363,373
7,950,084
Corporation tax
44,976
32,382
Other creditors
1,049,983
631,186
15,530,776
8,653,091
Flywire Payments Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2018
Page 9
9
Share-based payment transactions
Number of share options
Weighted average exercise price
2018
2017
2018
2017
Number
Number
£
£
Outstanding at 1 January 2018
214,362
120,915
0.83
0.78
Granted
124,100
96,676
5.78
1.72
Forfeited
(13,385)
(3,229)
6.04
1.31
Outstanding at 31 December 2018
325,077
214,362
2.75
1.16
Exercisable at 31 December 2018
158,999
84,824
1.16
0.83

The options outstanding at 31 December 2018 had an exercise price ranging from £0.39 to £7.70, vesting over a four year period from grant. The contractual life of share options continues throughout the employee's employment.

 

During the financial year 10,000 (2017: 10,000) share options were issued to directors. At the balance sheet date directors held 90,915 (2017: 80,915) share options. The weighted average fair value of these options at the grant date was £0.74 (2017: £0.28) and they have a weighted average exercise price of £1.49 (2017: £0.28).

The weighted average fair value of options granted during the year was £3.34 (2017: £1.05). Fair value was measured using Black-Scholes option pricing model.

Inputs were as follows:
2018
2017
Weighted average share price
2.12
2.12
Weighted average exercise price
1.16
1.72
Expected volatility
0.42
0.30
Expected life
6.08
6.08
Risk free rate
2.89
2.40
10
Called up share capital
2018
2017
£
£
Ordinary share capital
Issued and fully paid
1,729,500 (2017: 729,500) Ordinary shares of £1 each
1,729,550
729,550
1,729,550
729,550

In November 2018 the company allotted 1,000,000 ordinary shares of £1 each at par to its parent company, Flywire Corporation, to recapitalise the business. These shares were settled by converting £1,000,000 of the amount owed by the company to Flywire Corporation into equity.

Flywire Payments Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2018
Page 10
11
Audit report information

As the income statement has been omitted from the filing copy of the financial statements the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

The senior statutory auditor was Thomas Moore.
The auditor was Moore Kingston Smith LLP.
12
Operating lease commitments
Lessee

 

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2018
2017
£
£
Within one year
229,018
75,556
Between two and five years
267,187
-
496,205
75,556
13
Related party transactions

The company has taken advantage of the exemption available in accordance with FRS 102 section 33 'Related Party Disclosures' not to disclose transactions entered into between two or more members of the group, as the company is a wholly owned subsidiary undertaking of the group with which it is party to the transactions.

14
Parent company

The immediate and ultimate parent undertaking is Flywire Corporation, a company registered in the United States of America.

 

Copies of the Flywire Corporation consolidated financial statements can be obtained from 141 Tremont Street, 10th Floor, Boston, MA 02111, United States of America.

2018-12-312018-01-01falseCCH SoftwareCCH Accounts Production 2019.100No description of principal activity30 September 2019This audit opinion is unqualifiedM P MassaroM P MassaroP T ButterfieldA L Morgan076776012018-01-012018-12-3107677601bus:Director22018-01-012018-12-3107677601bus:Director32018-01-012018-12-3107677601bus:Director42018-01-012018-12-3107677601bus:Director52018-01-012018-12-3107677601bus:Director12018-01-012018-12-3107677601bus:RegisteredOffice2018-01-012018-12-31076776012018-12-3107677601core:Goodwill2018-12-3107677601core:Goodwill2017-12-3107677601core:OtherResidualIntangibleAssets2018-12-31076776012017-12-3107677601core:NetGoodwill2018-12-3107677601core:IntangibleAssetsOtherThanGoodwill2018-12-3107677601core:NetGoodwill2017-12-3107677601core:OtherPropertyPlantEquipment2018-12-3107677601core:OtherPropertyPlantEquipment2017-12-3107677601core:CurrentFinancialInstruments2018-12-3107677601core:CurrentFinancialInstruments2017-12-3107677601core:Non-currentFinancialInstruments2018-12-3107677601core:ShareCapital2018-12-3107677601core:ShareCapital2017-12-3107677601core:RetainedEarningsAccumulatedLosses2018-12-3107677601core:RetainedEarningsAccumulatedLosses2017-12-3107677601core:ShareCapitalcore:RestatedAmount2016-12-3107677601core:RetainedEarningsAccumulatedLossescore:RestatedAmount2016-12-3107677601core:RestatedAmount2016-12-3107677601core:ShareCapitalOrdinaryShares2018-12-3107677601core:ShareCapitalOrdinaryShares2017-12-31076776012017-01-012017-12-3107677601core:ShareCapital2018-01-012018-12-3107677601core:Goodwill2018-01-012018-12-3107677601core:PlantMachinery2018-01-012018-12-3107677601core:FurnitureFittings2018-01-012018-12-3107677601core:ComputerEquipment2018-01-012018-12-3107677601core:UKTax2018-01-012018-12-3107677601core:UKTax2017-01-012017-12-3107677601core:NetGoodwill2017-12-31076776012017-12-3107677601core:NetGoodwill2018-01-012018-12-3107677601core:IntangibleAssetsOtherThanGoodwill2018-01-012018-12-3107677601core:OtherPropertyPlantEquipment2017-12-3107677601core:OtherPropertyPlantEquipment2018-01-012018-12-3107677601bus:PrivateLimitedCompanyLtd2018-01-012018-12-3107677601bus:FRS1022018-01-012018-12-3107677601bus:Audited2018-01-012018-12-3107677601bus:SmallCompaniesRegimeForAccounts2018-01-012018-12-3107677601bus:FullAccounts2018-01-012018-12-31xbrli:purexbrli:sharesiso4217:GBP