Flywire_Payments_Limited - Accounts


Flywire Payments Limited
Financial Statements
For Filing with Registrar
For the year ended 31 December 2019
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 - 13
Flywire Payments Limited
Balance Sheet
As at 31 December 2019
Page 1
2019
2018
Notes
£
£
£
£
Fixed assets
Intangible assets
4
795,742
1,090,984
Tangible assets
8
201,210
274,632
Investments
9
533,453
-
1,530,405
1,365,616
Current assets
Debtors
11
15,488,619
12,288,068
Cash at bank and in hand
7
2,923,751
3,286,092
18,412,370
15,574,160
Creditors: amounts falling due within one year
12
(17,231,316)
(15,530,776)
Net current assets
1,181,054
43,384
Total assets less current liabilities
2,711,459
1,409,000
Capital and reserves
Called up share capital
14
2,729,550
1,729,550
Profit and loss reserves
(18,091)
(320,550)
Total equity
2,711,459
1,409,000

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 9 October 2020 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 2019
Page 2
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2018
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
14
1,000,000
-
1,000,000
Credit to equity for equity settled share-based payments
13
-
68,539
68,539
Balance at 31 December 2018
1,729,550
(320,550)
1,409,000
Year ended 31 December 2019:
Profit and total comprehensive income for the year
-
196,452
196,452
Issue of share capital
14
1,000,000
-
1,000,000
Credit to equity for equity settled share-based payments
13
-
106,007
106,007
Balance at 31 December 2019
2,729,550
(18,091)
2,711,459
Flywire Payments Limited
Notes to the Financial Statements
For the year ended 31 December 2019
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.

The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.

1.2
Going concern

The directors continue to assess the impact of the outbreak of COVID-19 and the measures taken to contain it on the company’s activities. COVID-19 is a non-adjusting event occurring after the reporting date of 31 December 2019 and consequently no adjustment has been made to the financial statements as a result of its impact. At the date of approval of the financial statements, the estimated impact on the value of the company’s asset base has not been able to be quantified. Whilst the overall effect of COVID-19 on the company cannot be established at this time, the directors do not believe that it will affect the ability of the company to continue its operations and meet its liabilities as they fall due. true

 

In addition, 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.

Flywire Payments Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2019
1
Accounting policies
(Continued)
Page 4
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.

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
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.

Flywire Payments Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2019
1
Accounting policies
(Continued)
Page 5
1.8
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.

1.9
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.

1.10
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.

1.11
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.

1.12
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.

Flywire Payments Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2019
1
Accounting policies
(Continued)
Page 6
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.

1.15
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.

1.16
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.

1.17
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.

Flywire Payments Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2019
Page 7
2
Turnover and other revenue

An analysis of the company's turnover is as follows:

2019
2018
£
£
Turnover analysed by class of business
Payment services
12,169,336
8,936,923
Other services and support fees
2,321,408
467,480
14,490,744
9,404,403
3
Operating profit
2019
2018
Operating profit for the year is stated after charging:
£
£
Exchange losses
1,271
76
Depreciation of owned tangible fixed assets
83,812
51,505
Amortisation of intangible assets
295,242
335,544
Share-based payments
106,007
68,539
Operating lease charges
268,667
247,826

Exchange differences recognised in profit or loss during the year, except for those arising on financial instruments measured at fair value through profit or loss, amounted to £1,271 (2018 - £76).

4
Employees

The average monthly number of persons (including directors) employed by the company during the year was 31 (2018: 26).

5
Directors' remuneration
2019
2018
£
£
Remuneration paid to directors
263,900
267,649
6
Taxation
2019
2018
£
£
Current tax
UK corporation tax on profits for the current period
98,526
44,976
Adjustments in respect of prior periods
63,209
-
Total current tax
161,735
44,976
Flywire Payments Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2019
Page 8
7
Intangible fixed assets
Goodwill
Software
Total
£
£
£
Cost
At 1 January 2019 and 31 December 2019
1,781,622
13,052
1,794,674
Amortisation and impairment
At 1 January 2019
700,826
2,864
703,690
Amortisation charged for the year
290,892
4,350
295,242
At 31 December 2019
991,718
7,214
998,932
Carrying amount
At 31 December 2019
789,904
5,838
795,742
At 31 December 2018
1,080,796
10,188
1,090,984
8
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 January 2019
339,002
Additions
10,390
At 31 December 2019
349,392
Depreciation and impairment
At 1 January 2019
64,370
Depreciation charged in the year
83,812
At 31 December 2019
148,182
Carrying amount
At 31 December 2019
201,210
At 31 December 2018
274,632

 

Flywire Payments Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2019
Page 9
9
Fixed asset investments
2019
2018
£
£
Investments
533,453
-

Investments relate to interests in subsidiaries and 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.

The company holds a 100% direct holding of the ordinary shares in Flywire Europe, UAB, a company registered in Lithuania and incorporated on 13 February 2019.

Movements in fixed asset investments
Shares in group undertakings
£
Cost or valuation
At 1 January 2019
-
Additions
533,453
At 31 December 2019
533,453
Carrying amount
At 31 December 2019
533,453
At 31 December 2018
-
10
Cash at bank and in hand

Cash at bank and in hand of £2,923,751 (2018: £3,286,092) includes £2,316,347 (2018: £675,245) held in respect of customer balances in segregated bank accounts. A corresponding liability of £2,947,129 is held within other creditors due within one year and a corresponding asset of £630,782 is held within amounts due from group undertakings.

Flywire Payments Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2019
Page 10
11
Debtors
2019
2018
Amounts falling due within one year:
£
£
Trade debtors
41,809
44,288
Amounts due from group undertakings
14,651,812
11,817,334
Other debtors
794,998
426,446
15,488,619
12,288,068

Included within other debtors is a rental deposit of £119,280 (2018: £119,280) which is due back to the company in more than one year.

12
Creditors: amounts falling due within one year
2019
2018
£
£
Trade creditors
555,968
72,444
Amounts due to group undertakings
12,581,859
14,363,373
Corporation tax
100,515
44,976
Other taxation and social security
35,517
-
Other creditors
3,957,457
1,049,983
17,231,316
15,530,776
Flywire Payments Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2019
Page 11
13
Share-based payment transactions
Number of share options
Weighted average exercise price
2019
2018
2019
2018
Number
Number
£
£
Outstanding at 1 January 2019
325,077
214,362
2.75
0.83
Granted
61,978
124,100
3.12
5.78
Forfeited
(44,157)
(13,385)
5.09
6.04
Exercised
(58,594)
-
1.54
-
Outstanding at 31 December 2019
284,304
325,077
3.32
2.75
Exercisable at 31 December 2019
177,178
158,999
1.91
1.16

The options outstanding at 31 December 2019 had an exercise price ranging from £0.38 to £7.56, vesting over a four year period from grant. The contractual life of share options continues throughout the employee's employment.

 

During the financial year nil (2018: 10,000) share options were issued to directors. At the balance sheet date directors held 75,707 (2018: 90,915) share options. The weighted average fair value of these options at the grant date was £0.87 (2018: £0.74) and they have a weighted average exercise price of £1.58 (2018: £1.49).

The weighted average fair value of options granted during the year was £3.12 (2018: £3.34). Fair value was measured using Black-Scholes option pricing model.

Inputs were as follows:
2019
2018
Weighted average share price
3.32
2.12
Weighted average exercise price
1.91
1.16
Expected volatility
0.48
0.42
Expected life
5.90
6.08
Risk free rate
2.23
2.89
Flywire Payments Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2019
Page 12
14
Called up share capital
2019
2018
£
£
Ordinary share capital
Issued and fully paid
2,729,550 Ordinary shares of £1 each
2,729,550
1,729,550
2,729,550
1,729,550

In December 2019 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.

15
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.
16
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:

2019
2018
£
£
Within one year
229,018
229,018
Between two and five years
38,170
267,187
267,188
496,205
17
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.

Flywire Payments Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2019
Page 13
18
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.

2019-12-312019-01-01false12 October 2020CCH SoftwareCCH Accounts Production 2020.200No description of principal activityThis audit opinion is unqualifiedM P MassaroM P MassaroP T ButterfieldA L Morgan076776012019-01-012019-12-3107677601bus:Director22019-01-012019-12-3107677601bus:Director32019-01-012019-12-3107677601bus:Director42019-01-012019-12-3107677601bus:Director52019-01-012019-12-3107677601bus:Director12019-01-012019-12-3107677601bus:RegisteredOffice2019-01-012019-12-31076776012019-12-3107677601core:NetGoodwill2019-12-3107677601core:IntangibleAssetsOtherThanGoodwill2019-12-3107677601core:NetGoodwill2018-12-3107677601core:IntangibleAssetsOtherThanGoodwill2018-12-31076776012018-12-31076776012018-01-012018-12-3107677601core:OtherPropertyPlantEquipment2019-12-3107677601core:OtherPropertyPlantEquipment2018-12-3107677601core:CurrentFinancialInstruments2019-12-3107677601core:CurrentFinancialInstruments2018-12-3107677601core:Non-currentFinancialInstruments2019-12-3107677601core:ShareCapital2019-12-3107677601core:ShareCapital2018-12-3107677601core:RetainedEarningsAccumulatedLosses2019-12-3107677601core:RetainedEarningsAccumulatedLosses2018-12-3107677601core:ShareCapitalcore:RestatedAmount2017-12-3107677601core:RetainedEarningsAccumulatedLossescore:RestatedAmount2017-12-3107677601core:RestatedAmount2017-12-3107677601core:ShareCapitalOrdinaryShares2019-12-3107677601core:ShareCapitalOrdinaryShares2018-12-3107677601core:ShareCapital2018-01-012018-12-3107677601core:ShareCapital2019-01-012019-12-3107677601core:Goodwill2019-01-012019-12-3107677601core:IntangibleAssetsOtherThanGoodwill2019-01-012019-12-3107677601core:PlantMachinery2019-01-012019-12-3107677601core:FurnitureFittings2019-01-012019-12-3107677601core:ComputerEquipment2019-01-012019-12-3107677601core:OwnedAssets2019-01-012019-12-3107677601core:OwnedAssets2018-01-012018-12-3107677601core:UKTax2019-01-012019-12-3107677601core:UKTax2018-01-012018-12-3107677601core:NetGoodwill2018-12-3107677601core:IntangibleAssetsOtherThanGoodwill2018-12-31076776012018-12-3107677601core:NetGoodwill2019-01-012019-12-3107677601core:OtherPropertyPlantEquipment2018-12-3107677601core:OtherPropertyPlantEquipment2019-01-012019-12-31076776012017-12-3107677601bus:OrdinaryShareClass12019-01-012019-12-3107677601bus:OrdinaryShareClass12019-12-3107677601core:WithinOneYear2019-12-3107677601core:WithinOneYear2018-12-3107677601core:BetweenTwoFiveYears2019-12-3107677601core:BetweenTwoFiveYears2018-12-3107677601bus:PrivateLimitedCompanyLtd2019-01-012019-12-3107677601bus:SmallCompaniesRegimeForAccounts2019-01-012019-12-3107677601bus:FRS1022019-01-012019-12-3107677601bus:Audited2019-01-012019-12-3107677601bus:FullAccounts2019-01-012019-12-31xbrli:purexbrli:sharesiso4217:GBP