Kingsbridge Risk Solutions Limited - Limited company accounts 20.1
Kingsbridge Risk Solutions Limited - Limited company accounts 20.1
REGISTERED NUMBER: |
Strategic Report, Report of the Directors and |
Financial Statements for the Year Ended 31 January 2020 |
for |
Kingsbridge Risk Solutions Limited |
Kingsbridge Risk Solutions Limited (Registered number: 04122238) |
Contents of the Financial Statements |
for the Year Ended 31 January 2020 |
Page |
Company Information | 1 |
Strategic Report | 2 |
Report of the Directors | 3 |
Report of the Independent Auditors | 5 |
Statement of Comprehensive Income | 7 |
Balance Sheet | 8 |
Statement of Changes in Equity | 9 |
Cash Flow Statement | 10 |
Notes to the Cash Flow Statement | 11 |
Notes to the Financial Statements | 12 |
Kingsbridge Risk Solutions Limited |
Company Information |
for the Year Ended 31 January 2020 |
DIRECTORS: |
REGISTERED OFFICE: |
REGISTERED NUMBER: |
SENIOR STATUTORY AUDITOR: |
AUDITORS: |
Chartered Certified Accountants & |
Statutory Auditors |
48 Belle Vue Terrace |
Malvern |
Worcestershire |
WR14 4QG |
BANKERS: |
PO Box 412 |
62/63 Threadneedle Street |
London |
EC2R 8LA |
SOLICITORS: |
1 Scott Place |
2 Hardman Street |
Manchester |
M3 3AA |
Kingsbridge Risk Solutions Limited (Registered number: 04122238) |
Strategic Report |
for the Year Ended 31 January 2020 |
The directors present their strategic report for the year ended 31 January 2020. |
REVIEW OF BUSINESS |
Kingsbridge Group Limited was incorporated on 12 January 2016. On 31st May 2016 Kingsbridge Group acquired the |
business of the Kingsbridge Group of companies which has been operating since 2001. The main trading company is |
Kingsbridge Risk Solutions Limited. |
Kingsbridge is a leading independent corporate insurance broker providing specialist insurance solutions to contractors, |
freelancers and the Recruitment and Utilities industries. |
During the year, Kingsbridge continued to invest in developing its people and systems and in broadening and improving |
its offering to ensure that its products meet its customers' needs and provide value for money, building on the |
acquisitions made in previous years and its innovative new IR35 offering. Kingsbridge's unique platform of brands, |
distribution channels and platforms positions it in an unrivalled position with which to tackle the fundamental long term |
trend from permanent to flexible employment, both in the UK and internationally. |
The business has offices in Tewkesbury, Liverpool, Leicester and London and employs around 80 people. |
KEY PERFORMANCE INDICATORS |
Kingsbridge Risk Solutions Limited has continued a trend of strong organic growth and the KPIs of the business reflect |
this. Revenue has grown 12% to £16,381k during the year and the reported profit has increased to £7,602k. |
PRINCIPLE RISKS AND UNCERTAINTIES |
Competitive |
The group operates in competitive markets where customers' insurance requirements are driven by the specific risks in |
their respective industries. The group has an ethos of high service delivery and ensures that it's product offering is |
competitive and appropriate to the business sectors in which it operates. |
Legislative & regulatory |
Kingsbridge Risk Solutions is directly regulated by the FCA in respect of its insurance activities. There is a risk that a |
change in regulations or tax legislation could have a detrimental effect on the group. The group treats compliance as a |
high priority and keeps up to date with recent developments in legislation so as to proactively plan and to minimise their |
impact and identify any opportunities that might result from it. |
Interest rate risk |
An element of the group's borrowing is linked to LIBOR and so the group is exposed to fluctuations in interest rates. |
The company reviews this exposure at board level in conjunction with forecasted cash flows. |
ON BEHALF OF THE BOARD: |
Kingsbridge Risk Solutions Limited (Registered number: 04122238) |
Report of the Directors |
for the Year Ended 31 January 2020 |
The directors present their report with the financial statements of the company for the year ended 31 January 2020. |
PRINCIPAL ACTIVITIES |
The principal activities of the company in the year under review were those of insurance broking, risk consulting, risk |
financing and risk management advice. |
DIVIDENDS |
No dividends will be distributed for the year ended 31 January 2020. |
EVENTS SINCE THE END OF THE YEAR |
Information relating to events since the end of the year is given in the notes to the financial statements. |
DIRECTORS |
The directors shown below have held office during the whole of the period from 1 February 2019 to the date of this |
report. |
A G M Stevens |
J D R Twining |
M J Ratcliffe |
Other changes in directors holding office are as follows: |
S J Wynne - resigned 27 November 2019 |
D J Zanker - resigned 10 October 2019 |
Ms J D Boast, Ms K Stephens, M A Castellucci, W McKernan, G McKernan and L Green were appointed as directors |
after 31 January 2020 but prior to the date of this report. |
T A Wynne ceased to be a director after 31 January 2020 but prior to the date of this report. |
STATEMENT OF DIRECTORS' RESPONSIBILITIES |
The directors are responsible for preparing the Strategic Report, the Report of the Directors 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), including Financial Reporting Standard 102 'The |
Financial Reporting Standard applicable in the UK and Republic of Ireland'. 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; |
- | 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. |
Kingsbridge Risk Solutions Limited (Registered number: 04122238) |
Report of the Directors |
for the Year Ended 31 January 2020 |
STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS |
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act |
2006) of which the company's auditors are unaware, and each director has taken all the steps that he or she ought to have |
taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the |
company's auditors are aware of that information. |
ON BEHALF OF THE BOARD: |
Report of the Independent Auditors to the Members of |
Kingsbridge Risk Solutions Limited |
Opinion |
We have audited the financial statements of Kingsbridge Risk Solutions Limited (the 'company') for the year ended |
31 January 2020 which comprise the Statement of Comprehensive Income, Balance Sheet, Statement of Changes in |
Equity, Cash Flow Statement and Notes to the Cash Flow Statement, Notes to the Financial Statements, including a |
summary of 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 January 2020 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. |
Basis for opinion |
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 Auditors' 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 |
We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to |
you where: |
- | the directors' use of the going concern basis of accounting in the preparation of the financial statements is not appropriate; or |
- | the directors have not disclosed in the financial statements any identified material uncertainties that may cast significant doubt about the company's ability to continue to adopt the going concern basis of accounting for a period of at least twelve months from the date when the financial statements are authorised for issue. |
Other information |
The directors are responsible for the other information. The other information comprises the information in the Strategic |
Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors |
thereon. |
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. |
In connection with our audit of the financial statements, 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 audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or |
apparent material misstatements, we are required to determine whether there is a material misstatement in the financial |
statements or a material misstatement of the other information. 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 the audit: |
- | the information given in the Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and |
- | the Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements. |
Report of the Independent Auditors to the Members of |
Kingsbridge Risk Solutions Limited |
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 Report of the Directors. |
We have nothing to report in respect of the following matters where 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 directors' 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 Statement of Directors' Responsibilities set out on page three, 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 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. |
Auditors' 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 a Report of the Auditors 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. |
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting |
Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors. |
Use of our report |
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 a Report of the Auditors 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. |
for and on behalf of |
Chartered Certified Accountants & |
Statutory Auditors |
48 Belle Vue Terrace |
Malvern |
Worcestershire |
WR14 4QG |
Kingsbridge Risk Solutions Limited (Registered number: 04122238) |
Statement of Comprehensive Income |
for the Year Ended 31 January 2020 |
31.1.20 | 31.1.19 |
Notes | £ | £ |
TURNOVER | 3 |
Cost of sales |
GROSS PROFIT |
Administrative expenses |
7,372,734 | 6,301,115 |
Other operating income |
OPERATING PROFIT | 5 |
Interest receivable and similar income |
7,605,062 | 6,330,746 |
Interest payable and similar expenses | 7 |
PROFIT BEFORE TAXATION |
Tax on profit | 8 |
PROFIT FOR THE FINANCIAL YEAR |
OTHER COMPREHENSIVE INCOME | - | - |
TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
Kingsbridge Risk Solutions Limited (Registered number: 04122238) |
Balance Sheet |
31 January 2020 |
31.1.20 | 31.1.19 |
Notes | £ | £ | £ | £ |
FIXED ASSETS |
Intangible assets | 10 |
Tangible assets | 11 |
Investments | 12 |
CURRENT ASSETS |
Debtors | 13 |
Cash at bank and in hand | 14 |
CREDITORS |
Amounts falling due within one year | 15 |
NET CURRENT ASSETS |
TOTAL ASSETS LESS CURRENT LIABILITIES |
CREDITORS |
Amounts falling due after more than one year |
16 |
( |
) |
PROVISIONS FOR LIABILITIES | 20 | ( |
) | ( |
) |
NET ASSETS |
CAPITAL AND RESERVES |
Called up share capital | 21 |
Retained earnings | 22 |
SHAREHOLDERS' FUNDS |
The financial statements were approved by the Board of Directors and authorised for issue on signed on its behalf by: |
Kingsbridge Risk Solutions Limited (Registered number: 04122238) |
Statement of Changes in Equity |
for the Year Ended 31 January 2020 |
Called up |
share | Retained | Total |
capital | earnings | equity |
£ | £ | £ |
Balance at 1 February 2018 |
Changes in equity |
Dividends | - | ( |
) | ( |
) |
Total comprehensive income | - |
Balance at 31 January 2019 |
Changes in equity |
Total comprehensive income | - |
Balance at 31 January 2020 |
Kingsbridge Risk Solutions Limited (Registered number: 04122238) |
Cash Flow Statement |
for the Year Ended 31 January 2020 |
31.1.20 | 31.1.19 |
Notes | £ | £ |
Cash flows from operating activities |
Cash generated from operations | 1 | ( |
) |
Interest element of hire purchase payments paid |
( |
) |
( |
) |
Tax paid | ( |
) | ( |
) |
Net cash from operating activities | ( |
) |
Cash flows from investing activities |
Purchase of intangible fixed assets | ( |
) | ( |
) |
Purchase of tangible fixed assets | ( |
) | ( |
) |
Sale of intangible fixed assets |
Sale of tangible fixed assets |
Interest received |
Net cash from investing activities | ( |
) |
Cash flows from financing activities |
Capital repayments in year | ( |
) | ( |
) |
Amount introduced by directors | 8,000 | - |
Amount withdrawn by directors | - | (8,000 | ) |
Equity dividends paid | ( |
) |
Net cash from financing activities | ( |
) | ( |
) |
(Decrease)/increase in cash and cash equivalents | ( |
) |
Cash and cash equivalents at beginning of year |
2 |
11,142,139 |
8,825,445 |
Cash and cash equivalents at end of year | 2 |
Kingsbridge Risk Solutions Limited (Registered number: 04122238) |
Notes to the Cash Flow Statement |
for the Year Ended 31 January 2020 |
1. | RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS |
31.1.20 | 31.1.19 |
£ | £ |
Profit before taxation |
Depreciation charges |
Profit on disposal of fixed assets | ( |
) | ( |
) |
Finance costs | 2,383 | 3,218 |
Finance income | (12,510 | ) | (1,131 | ) |
7,708,070 | 6,418,087 |
Increase in trade and other debtors | ( |
) | ( |
) |
Increase in trade and other creditors |
Cash generated from operations | ( |
) |
2. | CASH AND CASH EQUIVALENTS |
The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these |
Balance Sheet amounts: |
Year ended 31 January 2020 |
31.1.20 | 1.2.19 |
£ | £ |
Cash and cash equivalents | 7,471,911 | 11,204,918 |
Bank overdrafts | ( |
) | ( |
) |
7,470,699 | 11,142,139 |
Year ended 31 January 2019 |
31.1.19 | 1.2.18 |
£ | £ |
Cash and cash equivalents | 11,204,918 | 8,825,445 |
Bank overdrafts | ( |
) |
11,142,139 | 8,825,445 |
3. | ANALYSIS OF CHANGES IN NET FUNDS |
At 1.2.19 | Cash flow | At 31.1.20 |
£ | £ | £ |
Net cash |
Cash at bank and in hand | 11,204,918 | (3,733,007 | ) | 7,471,911 |
Bank overdrafts | (62,779 | ) | 61,567 | (1,212 | ) |
11,142,139 | ( |
) | 7,470,699 |
Debt |
Finance leases | (36,545 | ) | 28,795 | (7,750 | ) |
(36,545 | ) | 28,795 | (7,750 | ) |
Total | 11,105,594 | (3,642,645 | ) | 7,462,949 |
Kingsbridge Risk Solutions Limited (Registered number: 04122238) |
Notes to the Financial Statements |
for the Year Ended 31 January 2020 |
1. | STATUTORY INFORMATION |
Kingsbridge Risk Solutions Limited is a |
The company's registered number and registered office address can be found on the Company Information page. |
The presentation currency of the financial statements is the Pound Sterling (£). |
2. | ACCOUNTING POLICIES |
Basis of preparing the financial statements |
Preparation of consolidated financial statements |
The financial statements contain information about Kingsbridge Risk Solutions Limited as an individual |
company and do not contain consolidated financial information as the parent of a group. The company is exempt |
under Section 400 of the Companies Act 2006 from the requirements to prepare consolidated financial |
statements as it and its subsidiary undertakings are included by full consolidation in the consolidated financial |
statements of its ultimate holding company Kingsbridge Group Limited, 9 Miller Court, Severn Drive, |
Tewkesbury Business Park, Tewkesbury GL20 8DN. |
Turnover |
Turnover represents net invoiced sales of services and is shown gross of introducer commission. The services of |
the company are not subject to VAT. |
Goodwill |
Goodwill representing the excess of the purchase price over the fair value of the net assets of businesses acquired |
has been amortised by equal annual instalments over its expected useful economic life of ten years. |
Intangible fixed assets |
Amortisation is provided at the following rates in order to write off each asset over its estimated useful life : |
Domain Names - 10% on cost |
Development costs - 50% on cost |
Tangible fixed assets |
Fixtures and fittings | - |
Motor vehicles | - |
Computer equipment | - |
Financial instruments |
Basic financial instruments are recognised at amortised cost. |
Non-basic financial instruments are initially recorded at cost and thereafter at fair value with changes recognised |
in the profit and loss. |
Taxation |
Taxation for the year comprises current and deferred tax. Tax is recognised in the Statement of Comprehensive |
Income, except to the extent that it relates to items recognised in other comprehensive income or directly in |
equity. |
Current or deferred taxation assets and liabilities are not discounted. |
Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or |
substantively enacted by the balance sheet date. |
Kingsbridge Risk Solutions Limited (Registered number: 04122238) |
Notes to the Financial Statements - continued |
for the Year Ended 31 January 2020 |
2. | ACCOUNTING POLICIES - continued |
Deferred tax |
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance |
sheet date. |
Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from |
those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that |
have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the |
timing difference. |
Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they |
will be recovered against the reversal of deferred tax liabilities or other future taxable profits. |
Foreign currencies |
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the |
balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at |
the date of transaction. Exchange differences are taken into account in arriving at the operating result. |
Hire purchase and leasing commitments |
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held |
under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases |
are depreciated over their estimated useful lives or the lease term, whichever is the shorter. |
The interest element of these obligations is charged to profit or loss over the relevant period. The capital element |
of the future payments is treated as a liability. |
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the |
lease. |
Pension costs and other post-retirement benefits |
The company operates a defined contribution pension scheme. Contributions payable to the company's pension |
scheme are charged to profit or loss in the period to which they relate. |
Income recognition |
The company recognises profit sharing arrangements with underwriters of insurance policies to the extent that it |
can reasonably estimate those which will be due after more than one year. |
Full provision of the taxation due on this income is included within these accounts. |
Client monies held in non-statutory trust bank accounts |
As required by the FCA, the company hold funds on behalf of its clients within non-statutory trust client bank |
accounts. These monies do not belong to the company. However, as the client and underwriter debtor and |
creditor balances are included as assets and liabilities, the company considers it necessary to include on its |
balance sheet cash balances held within the non-statutory client bank accounts. |
Kingsbridge Risk Solutions Limited (Registered number: 04122238) |
Notes to the Financial Statements - continued |
for the Year Ended 31 January 2020 |
2. | ACCOUNTING POLICIES - continued |
Going concern |
The Directors are required to prepare the statutory financial statements on the going concern basis unless it is |
inappropriate to presume that the Company will continue in business. In satisfaction of this responsibility the |
Directors have also considered the Company’s ability to meet its liabilities as they fall due. |
The Directors have also paid special attention to the recent COVID-19 outbreak and the potential associated |
impact on the Company. |
The Directors have therefore reviewed the current and future financial position of the Company, its cash flows, |
and its liquidity position, specifically in respect of the above and the potential disruption to the business arising |
from a prolonged period of economic downturn, and any impact that this may have on the future of the Insurance |
industry both on the markets specifically targeted by the company and the industry as a whole. |
Although it is not possible to reliably forecast the length or severity of the COVID-19 outbreak, at the date of |
approval of the financial statements, the Directors were confident that the existing reserves and support from |
external facilities will provide sufficient headroom to meet the forecast cash requirements that may arise from a |
downturn in activity as a result of the COVID-19 pandemic. |
As such, the Directors consider that it is appropriate to prepare the financial statements on the going concern |
basis. |
3. | TURNOVER |
The turnover and profit before taxation are attributable to the principal activities of the company. |
An analysis of turnover by class of business is given below: |
31.1.20 | 31.1.19 |
£ | £ |
4. | EMPLOYEES AND DIRECTORS |
31.1.20 | 31.1.19 |
£ | £ |
Wages and salaries |
Social security costs |
Other pension costs |
The average number of employees during the year was as follows: |
31.1.20 | 31.1.19 |
Sales | 33 | 35 |
Administration | 52 | 44 |
31.1.20 | 31.1.19 |
£ | £ |
Directors' remuneration |
Kingsbridge Risk Solutions Limited (Registered number: 04122238) |
Notes to the Financial Statements - continued |
for the Year Ended 31 January 2020 |
4. | EMPLOYEES AND DIRECTORS - continued |
Information regarding the highest paid director is as follows: |
31.1.20 | 31.1.19 |
£ | £ |
Emoluments etc |
5. | OPERATING PROFIT |
The operating profit is stated after charging/(crediting): |
31.1.20 | 31.1.19 |
£ | £ |
Other operating leases |
Depreciation - owned assets |
Depreciation - assets on hire purchase contracts |
Profit on disposal of fixed assets | ( |
) | ( |
) |
Goodwill amortisation |
Auditors' remuneration |
6. | EXCEPTIONAL ITEMS |
31.1.20 | 31.1.19 |
£ | £ |
Development costs write off | (273,642 | ) | - |
7. | INTEREST PAYABLE AND SIMILAR EXPENSES |
31.1.20 | 31.1.19 |
£ | £ |
Hire purchase |
8. | TAXATION |
Analysis of the tax charge |
The tax charge on the profit for the year was as follows: |
31.1.20 | 31.1.19 |
£ | £ |
Current tax: |
UK corporation tax |
Deferred tax | ( |
) |
Tax on profit |
UK corporation tax has been charged at 19% (2019 - 19%). |
As part of the Kingsbridge Group Limited Group, the company's tax charge is being significantly reduced by the |
surrender of losses from other group companies. |
9. | DIVIDENDS |
31.1.20 | 31.1.19 |
£ | £ |
Interim |
Kingsbridge Risk Solutions Limited (Registered number: 04122238) |
Notes to the Financial Statements - continued |
for the Year Ended 31 January 2020 |
10. | INTANGIBLE FIXED ASSETS |
Development |
Goodwill | costs | Totals |
£ | £ | £ |
COST |
At 1 February 2019 |
Additions |
Disposals | ( |
) | ( |
) |
At 31 January 2020 |
AMORTISATION |
At 1 February 2019 |
Amortisation for year |
At 31 January 2020 |
NET BOOK VALUE |
At 31 January 2020 |
At 31 January 2019 |
11. | TANGIBLE FIXED ASSETS |
Fixtures |
and | Motor | Computer |
fittings | vehicles | equipment | Totals |
£ | £ | £ | £ |
COST |
At 1 February 2019 |
Additions |
Disposals | ( |
) | ( |
) |
At 31 January 2020 |
DEPRECIATION |
At 1 February 2019 |
Charge for year |
Eliminated on disposal | ( |
) | ( |
) |
At 31 January 2020 |
NET BOOK VALUE |
At 31 January 2020 |
At 31 January 2019 |
Kingsbridge Risk Solutions Limited (Registered number: 04122238) |
Notes to the Financial Statements - continued |
for the Year Ended 31 January 2020 |
11. | TANGIBLE FIXED ASSETS - continued |
Fixed assets, included in the above, which are held under hire purchase contracts are as follows: |
Motor |
vehicles |
£ |
COST |
At 1 February 2019 |
and 31 January 2020 |
DEPRECIATION |
At 1 February 2019 |
Charge for year |
At 31 January 2020 |
NET BOOK VALUE |
At 31 January 2020 |
At 31 January 2019 |
12. | FIXED ASSET INVESTMENTS |
Unlisted |
investments |
£ |
COST |
At 1 February 2019 |
and 31 January 2020 |
NET BOOK VALUE |
At 31 January 2020 |
At 31 January 2019 |
The company's investments at the Balance Sheet date in the share capital of companies include the following: |
Registered office: 9 Miller Court Severn Drive Tewkesbury Business Park Tewkesbury GL20 8DN |
Nature of business: |
% |
Class of shares: | holding |
31.1.20 | 31.1.19 |
£ | £ |
Aggregate capital and reserves |
Kingsbridge Risk Solutions Limited (Registered number: 04122238) |
Notes to the Financial Statements - continued |
for the Year Ended 31 January 2020 |
12. | FIXED ASSET INVESTMENTS - continued |
Registered office: Level 5 Mill Court La Charroterie St Peter Port Guernsey GY1 1EJ |
Nature of business: |
% |
Class of shares: | holding |
31.1.20 | 31.1.19 |
£ | £ |
Aggregate capital and reserves |
(Loss)/profit for the year | ( |
) |
Although there is no requirement to file public accounts in Guernsey the above figures are taken from the audited |
financial statements prepared for the Company. |
Registered office: Level 5 Mill Court La Charroterie St Peter Port Guernsey GY1 1EJ |
Nature of business: |
% |
Class of shares: | holding |
31.1.20 | 31.1.19 |
£ | £ |
Aggregate capital and reserves | ( |
) | ( |
) |
Loss for the year | ( |
) | ( |
) |
Although there is no requirement to file public accounts in Guernsey the above figures are taken from the audited |
financial statements prepared for the Company. Kingsbridge Insurance PCC Limited currently has 6 cells |
operating as well as the core cell. The figures disclosed relate only to the core cell. |
13. | DEBTORS |
31.1.20 | 31.1.19 |
£ | £ |
Amounts falling due within one year: |
Insurance debtors |
Amounts owed by group undertakings |
Other debtors |
Directors' loan accounts | 16,000 | 24,000 |
S455 tax recoverable | 7,800 | 7,800 |
Prepayments |
Amounts falling due after more than one year: |
Other debtors |
Aggregate amounts |
Kingsbridge Risk Solutions Limited (Registered number: 04122238) |
Notes to the Financial Statements - continued |
for the Year Ended 31 January 2020 |
14. | CASH AT BANK AND IN HAND |
The company is regulated by the Financial Conduct Authority (FCA). As required by the FCA, client monies are |
held in non-statutory trust client bank accounts. The use and governance of the balances held within these |
accounts is determined by the Client Assets Sourcebook (CASS rules). The bank and cash in hand as at 31 |
January 2020 includes £4,111,082 (2019 : £3,984,075) of client monies held in non-statutory trust client bank |
accounts. At the year end the Company's insurance broking assets and liabilities were as follows : |
31/1/20 | 31/1/19 |
£ | £ |
Cash at bank and in hand | 4,111,082 | 3,984,075 |
Insurance debtors | 2,055,242 | 1,715,131 |
Insurance creditors | (4,841,115 | ) | (4,479,332 | ) |
Excess of insurance broking assets over liabilities | 1,325,209 | 1,219,874 |
15. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
31.1.20 | 31.1.19 |
£ | £ |
Bank loans and overdrafts (see note 17) |
Hire purchase contracts (see note 18) |
Trade creditors |
Amounts owed to group undertakings |
Tax |
S455 tax payable | - | 2,600 |
Social security and other taxes |
Other creditors |
Accrued expenses |
Obligations under finance leases and hire purchase agreements are secured on the assets to which they relate. |
16. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR |
31.1.20 | 31.1.19 |
£ | £ |
Hire purchase contracts (see note 18) |
17. | LOANS |
An analysis of the maturity of loans is given below: |
31.1.20 | 31.1.19 |
£ | £ |
Amounts falling due within one year or on demand: |
Bank overdrafts |
Kingsbridge Risk Solutions Limited (Registered number: 04122238) |
Notes to the Financial Statements - continued |
for the Year Ended 31 January 2020 |
18. | LEASING AGREEMENTS |
Minimum lease payments fall due as follows: |
Hire purchase contracts |
31.1.20 | 31.1.19 |
£ | £ |
Net obligations repayable: |
Within one year |
Between one and five years |
Non-cancellable operating |
leases |
31.1.20 | 31.1.19 |
£ | £ |
Within one year |
Between one and five years |
19. | SECURED DEBTS |
DCG Nominees Limited as Security Trustee for Dunedin LLP holds a fixed and floating charge over the assets |
of KRS in respect of 'A' Loan notes originally issued in Batson Bidco Limited and 'B' Loan notes issued in |
Batson Midco Limited. The debenture was satisfied on 9 April 2020. |
Royal Bank of Scotland held further fixed and floating charges over the assets of the company together with |
certain intellectual property and trademarks owned by the Kingsbridge Group. These debentures were satisfied |
on 16 April 2020. |
20. | PROVISIONS FOR LIABILITIES |
31.1.20 | 31.1.19 |
£ | £ |
Deferred tax | 26,361 | 33,280 |
Deferred |
tax |
£ |
Balance at 1 February 2019 |
Provided during year | ( |
) |
Accelerated capital allowances |
Balance at 31 January 2020 |
21. | CALLED UP SHARE CAPITAL |
Allotted, issued and fully paid: |
Number: | Class: | Nominal | 31.1.20 | 31.1.19 |
value: | £ | £ |
Ordinary | £1 | 15,002 | 15,002 |
Kingsbridge Risk Solutions Limited (Registered number: 04122238) |
Notes to the Financial Statements - continued |
for the Year Ended 31 January 2020 |
22. | RESERVES |
Retained |
earnings |
£ |
At 1 February 2019 |
Profit for the year |
At 31 January 2020 |
Kingsbridge Risk Solutions Limited (Registered number: 04122238) |
Notes to the Financial Statements - continued |
for the Year Ended 31 January 2020 |
23. | RELATED PARTY DISCLOSURES |
Intercompany - Kingsbridge Insurance PCC Limited |
The 100% shareholding in this company was made in August 2011. |
At the balance sheet date Kingsbridge Risk Solutions Limited (KRS) is owed £42,500 by Kingsbridge Insurance |
PCC Limited which is included in Other Debtors under the heading "Debtors due after more than one year". |
(2019 : £42,500). |
The loan carries no liability to interest and is considered to be stated at fair value. |
Intercompany - Soar Newco Limited |
The immediate parent company owning 100% of KRS. |
At the balance sheet date KRS is owed £3,452,617 by Soar Newco Limited which is included in Other Debtors |
under the heading "Debtors: Amounts due within one year". (2019 : £2,634,023). |
The loan carries no liability to interest and is repayable upon demand. |
Intercompany - Batson Bidco Limited |
The parent company of Soar Newco Limited owning 100% of that company. |
At the balance sheet date KRS is owed £12,439,901 by Batson Bidco Limited which is included in Other |
Debtors under the heading "Debtors: Amounts due within one year". (2019 : £4,170,087). |
The loan carries no liability to interest and is repayable upon demand. |
Intercompany - Kingsbridge Group Limited |
The parent company of Batson Midco Limited owning 100% of that company. |
At the balance sheet date KRS owed £16,000 to Kingsbridge Group Limited which is included in Other |
Creditors under the heading "Creditors: Amounts due within one year". (2019 : £16,000). |
The loan carries no liability to interest and is repayable upon demand. |
Intercompany - KRS Lion Bidco Limited |
A Company linked by common control. |
At the balance sheet date KRS is owed £1,404,866 by KRS Lion Bidco Limited which is included in Other |
Debtors under the heading "Debtors: Amounts due within one year". (2019 : £810,514). |
The loan carries no liability to interest and is repayable upon demand. |
Intercompany - Dinghy Limited |
A Company linked by common control. |
At the balance sheet date KRS is owed £31,620 by Dinghy Limited which is included in Other Debtors under the |
heading "Debtors: Amounts due within one year". (2019 : £30,000). |
The loan carries no liability to interest and is repayable upon demand. |
Kingsbridge Risk Solutions Limited (Registered number: 04122238) |
Notes to the Financial Statements - continued |
for the Year Ended 31 January 2020 |
Intercompany - Dinghy Tech Limited |
A Company linked by common control. |
At the balance sheet date KRS is owed £305,950 by Dinghy Tech Limited which is included in Other Debtors |
under the heading "Debtors: Amounts due within one year". (2019 : £16,000). |
The loan carries no liability to interest and is repayable upon demand. |
Intercompany - Dinghy UK Limited |
A Company linked by common control. |
At the balance sheet date KRS is owed £373,644 by Dinghy UK Limited which is included in Other Debtors |
under the heading "Debtors: Amounts due within one year". (2019 : £17,000). |
The loan carries no liability to interest and is repayable upon demand. |
Transactions with directors |
At the balance sheet date there is a balance due to KRS of £16,000 from the Director's loan account of JDR |
Twining. This is included in Other Debtors and disclosed under the heading "Debtors: Amounts due within one |
year". (2019 : £24,000). |
24. | POST BALANCE SHEET EVENTS |
Following the global outbreak of the COVID-19 virus subsequent to the year end, the Company is potentially |
exposed to the following risks: |
There being an overall downturn in World Markets that will adversely affect the Insurance market as a whole and |
the Self Employed Contractor industry. |
Although it is not possible to reliably estimate the length or ultimate severity of this outbreak, at the time of |
signing, the Directors consider that the Company has sufficient funding to meet the forecast cash requirements of |
the business specifically in relation to a downturn in activity as a consequence of the COVID-19 pandemic. |
25. | ULTIMATE CONTROLLING PARTY |
The controlling party is Soar Newco Limited. |
The ultimate controlling party is |