EMERALD_INVESTMENTS_LTD - Accounts


EMERALD INVESTMENTS LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019
Company Registration No. 08052224 (England and Wales)
EMERALD INVESTMENTS LTD
COMPANY INFORMATION
Director
Mr C M Bassett
Secretary
Mr C M Bassett
Company number
08052224
Registered office
Technology Business Park
Moy Avenue
Eastbourne
East Sussex
BN22 8LD
Auditor
Plummer Parsons
18 Hyde Gardens
Eastbourne
East Sussex
BN21 4PT
Business address
Technology Business Park
Moy Avenue
Eastbourne
East Sussex
BN22 8LD
EMERALD INVESTMENTS LTD
CONTENTS
Page
Strategic report
1 - 2
Director's report
3
Director's responsibilities statement
4
Independent auditor's report
5 - 7
Income statement
8
Group statement of comprehensive income
9
Group statement of financial position
10
Company statement of financial position
11
Group statement of changes in equity
12
Company statement of changes in equity
13
Group statement of cash flows
14
Company statement of cash flows
15
Notes to the financial statements
16 - 34
EMERALD INVESTMENTS LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2019
- 1 -

The director presents the strategic report for the year ended 31 December 2019.

Promoting the Success of the Group

The director performs his duty to promote the success of the Group for the benefit of its shareholder , whilst having regard to other stakeholders.

 

The board and management is responsible for upholding the culture, values, standards, brand and reputation of the Group to ensure that our obligations to our shareholder, employees and clients are met.

 

Key Strategic Decision in 2019

For each matter, which comes before the board and management, they consider the likely consequence of any decision in the long term and identify stakeholders who may be affected and carefully considers their interest and any potential impact as part of the decision making process. During the year, we decided to buy out the minority interest of the Australian joint venture company and install our own office , with a view to speeding up the acquisition of new clients and business in that territory .

 

Employee interests

We value all our employees across the Group and we also pride on ourselves in delivering IT innovations in the claims process for the benefit of our clients and their customers. Accordingly, when we roll out new technology for use, we are constantly engaging with existing staff on the impact to their roles and we work with them to adapt to the change, as it is only by embracing this, can we provide the best solutions for our clients and their customers. This helps to protect and create value added opportunities for our staff in the years ahead.

 

Clients and Suppliers

It is vitally important to provide the clients with the value added solutions that they need and also the ensure that we have excellent supplier relationships including prompt payment within terms. The director and management continually engage with both stakeholders throughout the year.

 

Community and the environment

The need to contribute to both the community and environment is essential and the director and management continually receive updates in this area, including our commitment to recycle and reuse as much IT and phone equipment as possible and that we continue to reduce elements that are harmful to the environment and all disposals are in compliance with the WEEE directive and certified. In addition we have a number of local initiatives to help raise money in the communities in which we are based.

 

Business standards

Both the director and management are proud of our 23 year reputation within the industry and wish to continue to maintain and improve on those excellent standards of business conduct.

The director and his management team, when performing their duties, are constantly reflecting on the effect on all the stakeholders of their decisions and act fairly between members of the Group.

Review of the Business

The group continues to perform well with the investment in IT and staff enabling the business to provide a higher level of operating profit on slightly reduced turnover, which is in line with lower claim volumes from clients and higher excesses with the policyholders. This increased profitability has enabled the group to further invest in providing market leading solutions for our clients.

The group also continued its investment strategy of investing in fairly priced blue chip equities paying increasing dividends whilst also searching for potential operating company acquisitions. The director is pleased with the actual disposals during the year and future dividends are expected to grow in 2020.

EMERALD INVESTMENTS LTD
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 2 -
Principal Risks and Uncertainties

Financial Instruments

The group's principal financial instruments comprise bank balances, trade receivables and trade payables. The main purpose of these instruments is to raise funds for the group's operations. The group also holds listed investments.

Liquidity risk

The group manages its cash and borrowing requirements in order to maximise interest and dividend income and minimise interest expense, whilst ensuring the group has sufficient liquid resources to meet the operating needs of the businesses. Listed investments are managed by investing in a diverse portfolio.

Credit risk

Investments of cash surpluses, borrowings and derivative instruments are made through banks and companies which must fulfil credit rating criteria approved by the Board.

All customers who wish to trade on credit terms are subject to credit verification procedures. Trade receivables are monitored on an ongoing basis and provision is made for doubtful debts where necessary.

Development and Performance

The performance of the group during the year is as follows:

Key performance indicators

 

 

 

2019

2018

2017

2016

 

 

 

£

£

£

£

 

 

 

 

 

 

 

Turnover

 

 

76,774,384

78,592,927

79,644,856

60,581,479

Gross profit %

 

13%

11%

11%

11%

Operating profit

 

4,903,140

3,408,891

2,987,433

1,642,675

Future Developments

During 2020 we will be continuing with the investment and innovation to ensure that our clients continue to receive our market leading propositions.

On behalf of the board

Mr C M Bassett
Director
22 December 2020
EMERALD INVESTMENTS LTD
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 DECEMBER 2019
- 3 -

The director presents his annual report and financial statements for the year ended 31 December 2019.

Principal activities

The group's principal activities continued to be the inspection, repair and distribution of electronic and multimedia products. Other activities include independent valuation, replacement and repair of insurance claims for loss or damage of jewellery and general insurance claims handling. The group also generates income from the holding of investments.

Director

The director who held office during the year and up to the date of signature of the financial statements was as follows:

Mr C M Bassett
Results and dividends

The results for the year are set out on page 8.

No ordinary dividends were paid. The director does not recommend payment of a final dividend.

Research and development

The group prides itself on innovation and undertakes Research and Development activities in a range of areas in relation to its trades.

Auditor

In accordance with the company's articles, a resolution proposing that Plummer Parsons be reappointed as auditor of the group will be put at a General Meeting.

Strategic Report

The truegroup has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the group's Strategic Report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the Directors' Report. It has done so in respect of future developments, financial risk management and financial instruments.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.

On behalf of the board
Mr C M Bassett
Director
22 December 2020
EMERALD INVESTMENTS LTD
DIRECTOR'S RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2019
- 4 -

The director is responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the director to prepare financial statements for each financial year. Under that law the director has elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the director must not approve the financial statements unless he is satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the director is required to:

 

  •     select suitable accounting policies and then apply them consistently;

  •     make judgements and accounting estimates that are reasonable and prudent;

  •     state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;

  •     prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

 

The director is responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. He is also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

EMERALD INVESTMENTS LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF EMERALD INVESTMENTS LTD
- 5 -
Opinion

We have audited the financial statements of Emerald Investments Ltd (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2019 which comprise the group income statement, the group statement of comprehensive income, the group statement of financial position, the company statement of financial position, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows, the company statement of cash flows and 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 FRS 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 group's and the parent company's affairs as at 31 December 2019 and of the group's 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 Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

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 director's use of the going concern basis of accounting in the preparation of the financial statements is not appropriate; or

  • the director has not disclosed in the financial statements any identified material uncertainties that may cast significant doubt about the group's or the parent 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 director is responsible for the other information. The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report 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.

EMERALD INVESTMENTS LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF EMERALD INVESTMENTS LTD
- 6 -

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

  • the information given in the strategic report and the director's report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the strategic report and the director's report have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report and the director's report.

 

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 by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or

  • the parent company 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 director

As explained more fully in the director's responsibilities statement, the director is 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 director determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

 

In preparing the financial statements, the director is responsible for assessing the group's and the parent 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 director either intends to liquidate the group or the parent company or to cease operations, or has no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: http://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.

EMERALD INVESTMENTS LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF EMERALD INVESTMENTS LTD
- 7 -

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 an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

Steven Griffen FCA FCCA (Senior Statutory Auditor)
for and on behalf of Plummer Parsons
23 December 2020
Chartered Accountants
Statutory Auditor
18 Hyde Gardens
Eastbourne
East Sussex
BN21 4PT
EMERALD INVESTMENTS LTD
GROUP INCOME STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2019
- 8 -
2019
2018
Notes
£
£
Revenue
3
76,774,384
78,592,927
Cost of sales
(67,082,490)
(70,255,146)
Gross profit
9,691,894
8,337,781
Distribution costs
(495,495)
(438,988)
Administrative expenses
(4,495,046)
(4,705,564)
Other operating income
201,787
215,662
Operating profit
4
4,903,140
3,408,891
Investment income
7
1,802,739
1,250,195
Finance costs
8
(1,161)
(25,926)
Other gains and losses
9
5,284,967
(6,786,680)
Profit/(loss) before taxation
11,989,685
(2,153,520)
Tax on profit/(loss)
10
(868,390)
(452,969)
Profit/(loss) for the financial year
11,121,295
(2,606,489)
Profit/(loss) for the financial year is attributable to:
- Owners of the parent company
11,121,295
(2,654,781)
- Non-controlling interests
-
48,292
11,121,295
(2,606,489)

The income statement has been prepared on the basis that all operations are continuing operations.

EMERALD INVESTMENTS LTD
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2019
- 9 -
2019
2018
£
£
Profit/(loss) for the year
11,121,295
(2,606,489)
Other comprehensive income
-
-
Total comprehensive income for the year
11,121,295
(2,606,489)
Total comprehensive income for the year is attributable to:
- Owners of the parent company
11,121,295
(2,654,781)
- Non-controlling interests
-
48,292
11,121,295
(2,606,489)
EMERALD INVESTMENTS LTD
GROUP STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2019
31 December 2019
- 10 -
2019
2018
Notes
£
£
£
£
Non-current assets
Property, plant and equipment
12
16,482
-
Investment properties
13
2,781,014
2,706,014
2,797,496
2,706,014
Current assets
Inventories
17
1,421,062
1,252,757
Trade and other receivables
18
6,934,869
7,486,785
Investments
19
44,380,778
32,166,520
Cash and cash equivalents
3,180,640
6,109,478
55,917,349
47,015,540
Current liabilities
20
(21,025,179)
(22,461,711)
Net current assets
34,892,170
24,553,829
Total assets less current liabilities
37,689,666
27,259,843
Non-current liabilities
21
(3,148,205)
(3,839,677)
Net assets
34,541,461
23,420,166
Equity
Called up share capital
23
101
101
Share premium account
10,728,487
10,728,487
Retained earnings
23,812,873
12,607,843
Equity attributable to owners of the parent company
34,541,461
23,336,431
Non-controlling interests
-
83,735
34,541,461
23,420,166
The financial statements were approved and signed by the director and authorised for issue on 22 December 2020
22 December 2020
Mr C M Bassett
Director
EMERALD INVESTMENTS LTD
COMPANY STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2019
31 December 2019
- 11 -
2019
2018
Notes
£
£
£
£
Non-current assets
Investments
14
10,728,488
10,728,488
Current assets
Trade and other receivables
18
4,950,000
2,450,000
Investments
19
44,380,778
32,166,520
Cash and cash equivalents
553,700
3,620,166
49,884,478
38,236,686
Current liabilities
20
(11,774,878)
(9,653,004)
Net current assets
38,109,600
28,583,682
Total assets less current liabilities
48,838,088
39,312,170
Equity
Called up share capital
23
101
101
Share premium account
10,728,487
10,728,487
Retained earnings
38,109,500
28,583,582
Total equity
48,838,088
39,312,170

As permitted by s408 Companies Act 2006, the company has not presented its own income statement and related notes. The company’s profit for the year was £9,525,918 (2018 - £3,070,410 loss).

The financial statements were approved and signed by the director and authorised for issue on 22 December 2020
22 December 2020
Mr C M Bassett
Director
Company Registration No. 08052224
EMERALD INVESTMENTS LTD
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2019
- 12 -
Share capital
Share premium account
Retained earnings
Total controlling interest
Non-controlling interest
Total
£
£
£
£
£
£
Balance at 1 January 2018
101
10,728,487
15,262,624
25,991,212
35,443
26,026,655
Year ended 31 December 2018:
Loss and total comprehensive income for the year
-
-
(2,654,781)
(2,654,781)
48,292
(2,606,489)
Balance at 31 December 2018
101
10,728,487
12,607,843
23,336,431
83,735
23,420,166
Year ended 31 December 2019:
Profit and total comprehensive income for the year
-
-
11,121,295
11,121,295
-
11,121,295
Purchase of shares in subsidiary from non-controlling interest
-
-
83,735
83,735
(83,735)
-
Balance at 31 December 2019
101
10,728,487
23,812,873
34,541,461
-
34,541,461
EMERALD INVESTMENTS LTD
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2019
- 13 -
Share capital
Share premium account
Retained earnings
Total
£
£
£
£
Balance at 1 January 2018
101
10,728,487
31,653,991
42,382,579
Year ended 31 December 2018:
Loss and total comprehensive income for the year
-
-
(3,070,409)
(3,070,409)
Balance at 31 December 2018
101
10,728,487
28,583,582
39,312,170
Year ended 31 December 2019:
Profit and total comprehensive income for the year
-
-
9,525,918
9,525,918
Balance at 31 December 2019
101
10,728,487
38,109,500
48,838,088
EMERALD INVESTMENTS LTD
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2019
- 14 -
2019
2018
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
27
3,173,679
2,739,101
Interest paid
(1,161)
(25,926)
Income taxes paid
(879,517)
(609,694)
Net cash inflow from operating activities
2,293,001
2,103,481
Investing activities
Purchase of property, plant and equipment
(20,286)
-
Purchase of investment property
(75,000)
-
Purchase of current asset investments
(17,951,535)
(30,826,154)
Proceeds on disposal of current asset investments
11,022,244
20,115,733
Interest received
31,722
27,082
Dividends received
1,771,017
1,223,113
Net cash used in investing activities
(5,221,838)
(9,460,226)
Financing activities
Purchase of shares in subsidiary from non-controlling interest
(1)
-
Net cash used in financing activities
(1)
-
Net decrease in cash and cash equivalents
(2,928,838)
(7,356,745)
Cash and cash equivalents at beginning of year
6,109,478
13,466,223
Cash and cash equivalents at end of year
3,180,640
6,109,478
EMERALD INVESTMENTS LTD
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2019
- 15 -
2019
2018
Notes
£
£
£
£
Cash flows from operating activities
Cash absorbed by operations
28
(162,341)
(389,356)
Interest paid
-
(221)
Income taxes paid
(264,911)
(55,505)
Net cash outflow from operating activities
(427,252)
(445,082)
Investing activities
Purchase of current asset investments
(17,951,535)
(30,826,154)
Proceeds on disposal of current asset investments
11,022,244
20,115,733
Interest received
19,060
20,389
Dividends received
4,271,017
3,623,113
Net cash used in investing activities
(2,639,214)
(7,066,919)
Net decrease in cash and cash equivalents
(3,066,466)
(7,512,001)
Cash and cash equivalents at beginning of year
3,620,166
11,132,167
Cash and cash equivalents at end of year
553,700
3,620,166
EMERALD INVESTMENTS LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019
- 16 -
1
Accounting policies
Company information

Emerald Investments Ltd (“the company”) is a private company limited by shares, domiciled and incorporated in England and Wales. The registered office is Technology Business Park, Moy Avenue, Eastbourne, East Sussex, BN22 8LD.

 

The group consists of Emerald Investments Ltd and all of its subsidiaries.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Basis of consolidation

In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.

 

Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.

The consolidated financial statements incorporate those of Emerald Investments Ltd and all of its subsidiaries (ie entities that the group controls through its power to govern the financial and operating policies so as to obtain economic benefits). Subsidiaries acquired during the year are consolidated using the purchase method. Their results are incorporated from the date that control passes.

 

All financial statements are made up to 31 December 2019. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

EMERALD INVESTMENTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 17 -

All subsidiaries have been included in the group financial statements using the purchase method of accounting. Accordingly, the group income statement and statement of cash flows include the results and cash flows of all subsidiaries for the 12 month period to the parent company's year end, or from the date of acquisition to the year end for any subsidiaries acquired in the year. The purchase consideration has been allocated to the assets and liabilities on the basis of fair value at the date of acquisition. Foreign entities have been translated using the exchange rates ruling at the year end, in relation to assets and liabilities of the foreign entities. Transactions during the period have been translated at the rates applicable to the date the transactions occurred.

Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates. In the group financial statements, associates are accounted for using the equity method.

Entities in which the group holds an interest and which are jointly controlled by the group and one or more other venturers under a contractual arrangement are treated as joint ventures. In the group financial statements, joint ventures are accounted for using the equity method.

1.3
Going concern

At the time of approving the financial statements, the director has a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.

1.4
Revenue

Revenue is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of trade discounts, VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Revenue from fees is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.

EMERALD INVESTMENTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 18 -
1.5
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of a business 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 3 years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

1.6
Property, plant and equipment

Property, plant and equipment 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:

Leasehold land and buildings
25% Straight line
Plant and equipment
25% Straight line
Fixtures and fittings
25% Straight line
Motor vehicles
25% 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 recognised in the income statement.

The director does not consider the valuation of freehold property to be materially different to the deemed cost in these financial statements.

1.7
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

1.8
Non-current investments

Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

 

In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

EMERALD INVESTMENTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 19 -

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

 

Investments in associates are initially recognised at the transaction price (including transaction costs) and are subsequently adjusted to reflect the group’s share of the profit or loss, other comprehensive income and equity of the associate using the equity method. Any difference between the cost of acquisition and the share of the fair value of the net identifiable assets of the associate on acquisition is recognised as goodwill. Any unamortised balance of goodwill is included in the carrying value of the investment in associates.

 

Losses in excess of the carrying amount of an investment in an associate are recorded as a provision only when the company has incurred legal or constructive obligations or has made payments on behalf of the associate.

 

In the parent company financial statements, investments in associates are accounted for at cost less impairment.

Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.9
Impairment of non-current assets

At each reporting period end date, the group 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.

 

The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

EMERALD INVESTMENTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 20 -
1.10
Inventories

Inventories are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost 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.

 

Inventories held for distribution at no or nominal consideration are measured at the lower of replacement cost and cost, adjusted where applicable for any loss of service potential.

Cost is calculated using the weighted average method.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of inventories over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.11
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.12
Financial instruments

The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the group's statement of financial position when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include trade and other receivables and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Trade receivables, loans and other receivables that have fixed or determinable payments that are not quoted in an active market are classified as 'loans and receivables'. Loans and receivables are measured at amortised cost using the effective interest method, less any impairment.

 

Interest is recognised by applying the effective interest rate, except for short-term receivables when the recognition of interest would be immaterial. The effective interest method is a method of calculating the amortised cost of a debt instrument and of allocating the interest income over the relevant period. The effective interest rate is the rate that exactly discounts estimated future cash receipts through the expected life of the debt instrument to the net carrying amount on initial recognition.

EMERALD INVESTMENTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 21 -
Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including trade and other payables, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade payables are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

EMERALD INVESTMENTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 22 -
Derecognition of financial liabilities

Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.

1.13
Equity instruments

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

1.14
Derivatives

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.

1.15
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 income statement 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 group’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.

1.16
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 non-current 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.

1.17
Retirement benefits

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

1.18
Leases
EMERALD INVESTMENTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 23 -

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

1.19
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 in the period are included in profit or loss.

2
Judgements and key sources of estimation uncertainty

In the application of the group’s accounting policies, the director is required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Valuation of investment properties

The valuation of the group’s investment properties requires an estimation to be made of their market value. The valuation of the properties is therefore sensitive to the assumptions made during the valuation process.

 

The assumptions and overall valuation are reviewed annually.

Useful economic lives of other tangible assets

Depreciation charged on tangible assets requires an estimation of their useful economic lives and residual values. The carrying values of tangible assets are therefore sensitive to the estimates used which are based on the current condition and the value in use of the assets to the group. The estimates are reviewed annually.

 

Details on the useful economic lives are set out in note 1 to the financial statements.

Provision for bad debts

The carrying value of receivables requires estimates of their recoverable amounts and is therefore sensitive to amounts provided for as bad debts. The bad debt provisions are based on the group's previous dealings with the debtor, their credit rating and the age of the debt. The provisions are reviewed regularly.

 

Details on the carrying value of trade receivables are set out in note 18.

EMERALD INVESTMENTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 24 -
3
Revenue

An analysis of the group's revenue is as follows:

2019
2018
£
£
Revenue analysed by class of business
Insurance and software fees
68,777,714
72,005,145
Wholesale income
7,996,670
6,587,782
76,774,384
78,592,927
2019
2018
£
£
Other significant revenue
Interest income
31,722
27,082
Dividends received
1,771,017
1,223,113
2019
2018
£
£
Revenue analysed by geographical market
United Kingdom
76,608,831
78,431,727
Australia
165,553
161,200
76,774,384
78,592,927
4
Operating profit
2019
2018
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange differences apart from those arising on financial instruments measured at fair value through profit or loss
1,058
(5,605)
Depreciation of owned property, plant and equipment
3,804
-
Operating lease charges
240,439
141,916
5
Auditor's remuneration
2019
2018
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
27,100
24,635
For other services
Taxation compliance services
1,445
1,350
All other non-audit services
1,085
1,015
2,530
2,365
EMERALD INVESTMENTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
5
Auditor's remuneration
(Continued)
- 25 -
6
Employees

The average monthly number of persons (including directors) employed by the group and company during the year was:

Group
Company
2019
2018
2019
2018
Number
Number
Number
Number
Management and administration
20
21
-
-
Claims handlers
144
149
-
-
Distribution and wholesale
48
45
-
-
Total
212
215
-
-

Their aggregate remuneration comprised:

Group
Company
2019
2018
2019
2018
£
£
£
£
Wages and salaries
5,568,870
5,500,032
-
-
Social security costs
509,581
502,866
-
-
Pension costs
138,025
146,270
-
-
6,216,476
6,149,168
-
-
7
Investment income
2019
2018
£
£
Interest income
Interest on bank deposits
31,722
27,082
Other income from investments
Dividends received
1,771,017
1,223,113
Total income
1,802,739
1,250,195

Investment income includes the following:

Interest on financial assets not measured at fair value through profit or loss
31,722
27,082
Dividends from financial assets measured at fair value through profit or loss
1,771,017
1,223,113
EMERALD INVESTMENTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 26 -
8
Finance costs
2019
2018
£
£
Other finance costs:
Other interest
1,161
25,926
9
Other gains and losses
2019
2018
£
£
Fair value gains/(losses) on financial instruments
Change in value of financial assets held at fair value through profit or loss
4,536,002
(8,004,089)
Other gains/(losses)
Gain on disposal of financial assets held at fair value through profit or loss
748,965
1,217,409
5,284,967
(6,786,680)
10
Taxation
2019
2018
£
£
Current tax
UK corporation tax on profits for the current period
868,390
795,886
Deferred tax
Origination and reversal of timing differences
-
(342,917)
Total tax charge
868,390
452,969

The actual charge for the year can be reconciled to the expected charge/(credit) for the year based on the profit or loss and the standard rate of tax as follows:

2019
2018
£
£
Profit/(loss) before taxation
11,989,685
(2,153,520)
Expected tax charge/(credit) based on the standard rate of corporation tax in the UK of 19.00% (2018: 19.00%)
2,278,040
(409,169)
Change in unrecognised deferred tax assets
(927,572)
1,208,584
Research and development tax credit
(165,208)
(105,782)
Dividend income
(336,493)
(232,391)
Excess capital allowances over depreciation
(4,347)
(5,890)
Other adjustments
23,970
(2,383)
Taxation charge
868,390
452,969
EMERALD INVESTMENTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 27 -
11
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 January 2019 and 31 December 2019
130,000
Amortisation and impairment
At 1 January 2019 and 31 December 2019
130,000
Carrying amount
At 31 December 2019
-
At 31 December 2018
-
The company had no intangible fixed assets at 31 December 2019 or 31 December 2018.
12
Property, plant and equipment
Group
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2019
216,544
1,883,926
379,933
52,199
2,532,602
Additions
-
-
-
20,286
20,286
At 31 December 2019
216,544
1,883,926
379,933
72,485
2,552,888
Depreciation and impairment
At 1 January 2019
216,544
1,883,926
379,933
52,199
2,532,602
Depreciation charged in the year
-
-
-
3,804
3,804
At 31 December 2019
216,544
1,883,926
379,933
56,003
2,536,406
Carrying amount
At 31 December 2019
-
-
-
16,482
16,482
The company had no property, plant and equipment at 31 December 2019 or 31 December 2018.
EMERALD INVESTMENTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 28 -
13
Investment property
Group
Company
2019
2019
£
£
Fair value
At 1 January 2019 and 31 December 2019
2,706,014
-
Additions through external acquisition
75,000
-
At 31 December 2019
2,781,014
-

Investment property comprises commercial buildings. The fair value of the investment properties has been arrived at on the basis of a valuation carried out by the director. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

14
Fixed asset investments
Group
Company
2019
2018
2019
2018
Notes
£
£
£
£
Investments in subsidiaries
15
-
-
10,728,488
10,728,488
Movements in non-current investments
Company
Shares in group undertakings
£
Cost or valuation
At 1 January 2019 and 31 December 2019
10,728,488
Carrying amount
At 31 December 2019
10,728,488
At 31 December 2018
10,728,488
15
Subsidiaries

Details of the company's subsidiaries at 31 December 2019 are as follows:

EMERALD INVESTMENTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
15
Subsidiaries
(Continued)
- 29 -
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
Auctoriz Services Limited
England & Wales
Ordinary
0
100.00
Be Group Holdings (uk) Limited
England & Wales
Ordinary
100.00
-
Be Valued Limited
England & Wales
Ordinary
0
100.00
BeValued Australia Pty Ltd
Australia
Ordinary
0
70.00
David Powell Distribution Limited
England & Wales
Ordinary
0
100.00
Home Options Direct Limited
England & Wales
Ordinary
0
100.00
LMG Jewellery Limited
England & Wales
Ordinary
0
100.00
Loss Management Group Limited
England & Wales
Ordinary
0
100.00
Powerplay Direct Limited
England & Wales
Ordinary
0
100.00
Validation & Insurance Services Limited
England & Wales
Ordinary
0
100.00
LMG Jewellery (Ireland) Limited
England & Wales
Ordinary
0
100.00
The aggregate capital and reserves and the result for the year of the subsidiaries noted above was as follows:
Name of undertaking
Capital and Reserves
Profit/(Loss)
£
£
Auctoriz Services Limited
1
-
Be Group Holdings (uk) Limited
3,269,177
2,512,233
Be Valued Limited
1,498,983
1,898,838
BeValued Australia Pty Ltd
(176,803)
(86,703)
David Powell Distribution Limited
106,384
-
Home Options Direct Limited
(138,869)
31,405
LMG Jewellery Limited
1,631,629
1,779,055
Loss Management Group Limited
1
-
0
Powerplay Direct Limited
100
-
0
Validation & Insurance Services Limited
100
-
0
LMG Jewellery (Ireland) Limited
90
-
0

The investments in subsidiaries are all stated at cost less any provision required for impairment.

The registered office address for all of the above subsidiaries is: Technology Business Park, Moy Avenue, Eastbourne, East Sussex, BN22 8LD, United Kingdon, with the exception of BeValued Australia Pty Ltd, which has a registered office address of: '11' Suite 4, 46A Macleay Street, Potts Point, NSW 2011.

EMERALD INVESTMENTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 30 -
16
Financial instruments
Group
Company
2019
2018
2019
2018
£
£
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
6,796,210
7,313,202
4,950,000
2,450,000
Equity instruments measured at cost less impairment
44,380,778
32,166,520
44,380,778
32,166,520
Carrying amount of financial liabilities
Measured at amortised cost
22,960,880
25,395,910
11,687,397
9,388,093
17
Inventories
Group
Company
2019
2018
2019
2018
£
£
£
£
Work in progress
37,361
32,671
-
-
Finished goods and goods for resale
1,383,701
1,220,086
-
-
1,421,062
1,252,757
-
-
18
Trade and other receivables
Group
Company
2019
2018
2019
2018
Amounts falling due within one year:
£
£
£
£
Trade receivables
6,515,949
6,906,674
-
-
Corporation tax recoverable
66,153
-
-
-
Amounts owed by group undertakings
-
-
4,950,000
2,450,000
Other receivables
280,261
453,296
-
-
Prepayments and accrued income
72,506
126,815
-
-
6,934,869
7,486,785
4,950,000
2,450,000
19
Current asset investments
Group
Company
2019
2018
2019
2018
£
£
£
£
Listed investments
44,380,778
32,166,520
44,380,778
32,166,520

Listed investments included above:

Listed investments carrying amount
44,380,778
32,166,520
44,380,778
32,166,520
EMERALD INVESTMENTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 31 -
20
Current liabilities
Group
Company
2019
2018
2019
2018
£
£
£
£
Trade payables
11,882,178
13,439,456
-
-
Amounts owed to group undertakings
-
-
8,175,366
7,022,630
Corporation tax payable
744,582
689,556
87,481
264,911
Other taxation and social security
467,922
215,922
-
-
Other payables
7,003,203
7,209,378
3,510,031
2,363,463
Accruals and deferred income
927,294
907,399
2,000
2,000
21,025,179
22,461,711
11,774,878
9,653,004
21
Non-current liabilities
Group
Company
2019
2018
2019
2018
£
£
£
£
Other payables
3,148,205
3,839,677
-
-
22
Retirement benefit schemes
2019
2018
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
138,025
146,270

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

23
Share capital
Group and company
2019
2018
Ordinary share capital
£
£
Issued and fully paid
101 Ordinary shares of £1 each
101
101
EMERALD INVESTMENTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 32 -
24
Operating lease commitments
Lessee

Operating lease payments represent rentals payable on some of the premises from which the group operates.

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

Group
Company
2019
2018
2019
2018
£
£
£
£
Within one year
181,750
181,750
-
-
Between two and five years
363,500
545,250
-
-
545,250
727,000
-
-
25
Related party transactions
Transactions with related parties

During the year the group entered into the following transactions with related parties:

Sales
2019
2018
£
£
Group
Entities controlled by the director
54,696
56,807

The following amounts were outstanding at the reporting end date:

Amounts due to related parties
2019
2018
£
£
Group
Entities controlled by the director
1,556,798
1,555,538
Key management personnel
3,620,663
2,445,247
Company
Key management personnel
3,510,031
2,363,463

The year end balance in respect of amounts owed to entities controlled by the director has been included in trade payables. The amount due to key management personnel has been included in other payables.

 

No debt is secured. All amounts outstanding will be settled in cash.

 

EMERALD INVESTMENTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
25
Related party transactions
(Continued)
- 33 -

The following amounts were outstanding at the reporting end date:

Amounts due from related parties
2019
2018
Balance
Balance
£
£
Group
Entities controlled by the director
12,094
106,936

All year end balances have been included in trade receivables and no debt is secured. All amounts outstanding will be settled in cash.

26
Controlling party

The ultimate controlling party is the director, Mr C M Bassett.

27
Cash generated from group operations
2019
2018
£
£
Profit/(loss) for the year after tax
11,121,295
(2,606,489)
Adjustments for:
Taxation charged
868,390
452,969
Finance costs
1,161
25,926
Investment income
(1,802,739)
(1,250,195)
Depreciation and impairment of property, plant and equipment
3,804
-
Other gains and losses
(5,284,967)
6,786,680
Movements in working capital:
Increase in inventories
(168,305)
(522,437)
Decrease/(increase) in trade and other receivables
618,069
(654,237)
(Decrease)/increase in trade and other payables
(2,183,029)
506,884
Cash generated from operations
3,173,679
2,739,101
EMERALD INVESTMENTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 34 -
28
Cash absorbed by operations - company
2019
2018
£
£
Profit/(loss) for the year after tax
9,525,918
(3,070,409)
Adjustments for:
Taxation charged/(credited)
87,481
(78,006)
Finance costs
-
221
Investment income
(4,290,077)
(3,643,502)
Other gains and losses
(5,284,967)
6,786,680
Movements in working capital:
Increase in trade and other receivables
(2,500,000)
(2,450,000)
Increase in trade and other payables
2,299,304
2,065,660
Cash absorbed by operations
(162,341)
(389,356)
29
Analysis of changes in net funds - group
1 January 2019
Cash flows
31 December 2019
£
£
£
Cash at bank and in hand
6,109,478
(2,928,838)
3,180,640
30
Analysis of changes in net funds - company
1 January 2019
Cash flows
31 December 2019
£
£
£
Cash at bank and in hand
3,620,166
(3,066,466)
553,700
2019-12-312019-01-01falseCCH SoftwareCCH Accounts Production 2020.200Mr C M BassettMr C M Bassett080522242019-01-012019-12-3108052224bus:CompanySecretaryDirector12019-01-012019-12-3108052224bus:CompanySecretary12019-01-012019-12-3108052224bus:Director12019-01-012019-12-3108052224bus:RegisteredOffice2019-01-012019-12-3108052224bus:Consolidated2019-12-3108052224bus:Consolidated2019-01-012019-12-31080522242019-12-31080522242018-12-3108052224core:CurrentFinancialInstrumentscore:WithinOneYear2019-12-3108052224core:CurrentFinancialInstrumentscore:WithinOneYear2018-12-3108052224core:CurrentFinancialInstruments2019-12-3108052224core:CurrentFinancialInstruments2018-12-3108052224core:ShareCapital2019-12-3108052224core:ShareCapital2018-12-3108052224core:SharePremium2019-12-3108052224core:SharePremium2018-12-3108052224core:SharePremium2017-12-31080522242018-01-012018-12-310805222412019-01-012019-12-310805222412018-01-012018-12-31080522242017-12-3108052224core:Goodwill2019-01-012019-12-3108052224core:LandBuildingscore:LongLeaseholdAssets2019-01-012019-12-3108052224core:PlantMachinery2019-01-012019-12-3108052224core:FurnitureFittings2019-01-012019-12-3108052224core:MotorVehicles2019-01-012019-12-3108052224bus:Consolidated2018-01-012018-12-3108052224core:Subsidiary12019-01-012019-12-3108052224core:Subsidiary22019-01-012019-12-3108052224core:Subsidiary32019-01-012019-12-3108052224core:Subsidiary42019-01-012019-12-3108052224core:Subsidiary52019-01-012019-12-3108052224core:Subsidiary62019-01-012019-12-3108052224core:Subsidiary72019-01-012019-12-3108052224core:Subsidiary82019-01-012019-12-3108052224core:Subsidiary92019-01-012019-12-3108052224core:Subsidiary102019-01-012019-12-3108052224core:Subsidiary112019-01-012019-12-3108052224core:Subsidiary112019-01-012019-12-3108052224core:Subsidiary222019-01-012019-12-3108052224core:Subsidiary332019-01-012019-12-3108052224core:Subsidiary442019-01-012019-12-3108052224core:Subsidiary552019-01-012019-12-3108052224core:Subsidiary662019-01-012019-12-3108052224core:Subsidiary772019-01-012019-12-3108052224core:Subsidiary882019-01-012019-12-3108052224core:Subsidiary992019-01-012019-12-3108052224core:Subsidiary10102019-01-012019-12-3108052224core:Subsidiary11112019-01-012019-12-3108052224bus:PrivateLimitedCompanyLtd2019-01-012019-12-3108052224bus:FRS1022019-01-012019-12-3108052224bus:Audited2019-01-012019-12-3108052224bus:ConsolidatedGroupCompanyAccounts2019-01-012019-12-3108052224bus:FullAccounts2019-01-012019-12-31xbrli:purexbrli:sharesiso4217:GBP