HOMES_FOR_STUDENTS_LIMITE - Accounts

Company registration number 09840367 (England and Wales)
HOMES FOR STUDENTS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
HOMES FOR STUDENTS LIMITED
COMPANY INFORMATION
Directors
Mr M Corbett
Mr A T S Parry
Mr G Rogers
Mrs E Corbett
Mr G D Bamberger
(Appointed 9 February 2022)
Company number
09840367
Registered office
Hornbeam House
Hornbeam Park
Harrogate
HG2 8QT
Auditor
MHA Moore and Smalley
Richard House
9 Winckley Square
Preston
PR1 3HP
HOMES FOR STUDENTS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Directors' responsibilities statement
5
Independent auditor's report
6 - 8
Group statement of comprehensive income
9
Group balance sheet
10
Company balance sheet
11
Group statement of changes in equity
12
Company statement of changes in equity
13
Group statement of cash flows
14
Notes to the financial statements
15 - 32
HOMES FOR STUDENTS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2022
- 1 -

The directors present the strategic report for the year ended 31 March 2022.

Principal activities

The principal activity of the company is management of student accommodation, co-living and Build to Rent ("BTR") including sales and marketing, customer experience, hard and soft facilities management, compliance assurance, internet service’s and property insurance and energy brokering associated with the properties we manage. The accounts have been prepared for the 12 month period to 31 March 2022.

Review of the Business

Homes for Students are now a leading operator in the student accommodation sector with around 37,000 purpose built student accommodation (“PBSA”) beds under management for 2022 under our “Homes for Students,” “Prestige Student Living,” “Essential Student Living,” “Urban Student Life,” “Universal Student Living” and “UK Student Houses” brands.

 

The “Universal Student Living” brand was acquired in the summer of 2021 and is a wholly owned subsidiary of Homes for Students.

 

During 2021 we also set up our joint venture BTR PRS Limited, trading as VervLife, to focus on co-living and BTR including both Single Family Housing ("SFH") and Multi-family Housing ("MFH"). This is set up as a subsidiary of Homes for Students Limited with Navana Group as our joint venture partner, and VervLife is already gaining traction and an increasing reputation in these sectors.

 

We have built a reputation for delivering high occupancy with fixed and competitive operating costs and aligning our incentives with investor’s returns. We now have 158 properties in 52 UK towns and cities across a diverse range of clients and with over 5,000 beds at various stages in the pipeline. This has been achieved in just under seven years since the business was formed.

 

The scale and stability of the business and platform it works off is becoming increasingly important to allow the company to succeed in an ever-competitive marketplace in respect of internet presence, marketing intelligence and operational efficiencies. Our scale has also enabled us to employ dedicated individuals for GDPR, Communications, University Partnerships, Procurement, ESG, Project Management and to employ our own International Agent Broker.

 

Homes For Students and Universal Student Living combined have generated profit before tax of £3,082,566. At 31 March 2022 the group had net assets of £6,732,059, which is supported by a healthy cash balance of £5,593,439. The group has generated profit before tax of £2,667,979, which includes the start-up costs for VervLife as well as the integration of Universal Student Living into the group.

Risks and uncertainties

Cashflows are positive and the business has shown how versatile it is as its weathered COVID-19 well to date. This is down to a ‘business as usual’ approach and focusing on lettings and regular updates to the investors with whom we work.

 

The level of labour wage increases and supply chain increases will place our fixed price contracts under pressure, but this will hit more our cashflows as indexation will catch up some 12 months thereafter.

 

Utilities cost will also hit our NOI bonuses and we will try to counteract to a degree with procurement and energy saving initiatives.

 

For 2022/23, lettings are ahead year on year compared to the last non-COVID year which means a positive outlook for the company. We also have an additional 6,500 contracted PBSA beds being added in September 2022 and on this basis we have a high degree of confidence we will meet our business plan for 2022/23.

HOMES FOR STUDENTS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 2 -
Key performance indicators

The Directors recognise that effective performance management is key to client service. Progress is monitored by review of key financial indicators, including but not limited to:

2022
2021
Homes For Students and Universal Student Living
Gross profit as a % of turnover
21%
21%
Profit before tax
£3,082,566
£2,604,635
Net asset value
£7,038,061
£6,578,516
Universal Student Living Limited is a wholly owned subsidiary acquired in the year.
2022
2021
BTR PRS Limited (trading as VervLife)
Gross profit as a % of turnover
100%
-
Loss before tax
£(414,587)
-
Net asset value
£194,098
-
BTR PRS Limited was newly incorporated in the year and these results are effectively start-up costs.
Future developments

The company has managed to expand during Covid and increased its net profit year on year and this underpins our investment plans for this next year which includes expanding into co-living and BTR as well as increasing our capability in ESG and supporting both our staff, tenants and clients to reduce their carbon footprint as we develop our roadmap to net zero carbon. We are also increasing our interior design and project management capabilities to target repositioning of existing properties as well as design of new properties.

 

In order to facilitate these transactions and expansion into new and related areas of business activity we have created new Group and VervLife posts to facilitate expansion into Co-living and BTR.

 

Our forecast for the next 12 months looks healthy based on the business we have already secured and therefore we have every confidence that the year ahead will be successful and provide security of employment and career opportunities for our staff. We are forecast to manage more than 40,000 beds by the end of 2022 which means we will be the largest third-party purpose built student accommodation managers in the UK and Ireland by bed numbers and with increasing co-living, SFH and MFH opportunities as this area of the market expands.

On behalf of the board

Mr M Corbett
Director
12 July 2022
HOMES FOR STUDENTS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2022
- 3 -

The directors present their annual report and financial statements for the year ended 31 March 2022.

Results and dividends

The results for the year are set out on page 9.

Ordinary dividends were paid amounting to £2,000,000. The directors do not recommend payment of a further dividend.

Directors

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

Mr M Corbett
Mr A T S Parry
Mr G Rogers
Mrs E Corbett
Mr I A Mckillop
(Resigned 9 February 2022)
Mr G D Bamberger
(Appointed 9 February 2022)
Disabled persons

Applications for employment by disabled persons are always fully considered, bearing in mind the aptitudes of the applicant concerned. In the event of members of staff becoming disabled, every effort is made to ensure that their employment within the company continues and that the appropriate training is arranged. It is the policy of the company that the training, career development and promotion of disabled persons should, as far as possible, be identical to that of other employees.

 

Employee involvement

Homes For Students aims to be transparent at every opportunity and involve employees in matters likely to affect employees' interests. We have in place an approachable Senior Management & Leadership Team, who pride themselves on listening to employees and implementing positive changes wherever possible.

 

At the beginning of the financial year the business objectives are cascaded to the whole company to ensure that employees are aware of how their role directly affects the company performance.

In 2019 we launched an Engaged, Empowered, Enlightened (EEE) forum across the company with up to 25 employee representatives in place to consult and discuss initiatives, to allow participation in business objectives and to increase feedback and the employee voice within the company. These groups meet on a quarterly basis and have a direct link to our Senior Leadership Team in order to actively encourage employee involvement.

 

We regularly cascade targeted and specific information about matters of concern to employees on a fortnightly, monthly and quarterly basis via company newsletters and other internal communication channels. This also includes requesting employees to participate in monthly health and wellbeing initiatives in order to promote employee involvement across the wider teams and boost team spirit.

 

On a yearly basis an Employee Engagement Survey is carried out to gain valuable feedback from employees regarding how they view the culture of the company, our communication methods and to understand where improvements may need to be made. This survey also highlights specific initiatives or benefits that employees feel would be beneficial to their time at Homes For Students and the directors of the company base any principal decisions around new benefits on the feedback from this survey.

Auditor

The auditor, MHA Moore and Smalley, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

HOMES FOR STUDENTS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 4 -
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.

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 M Corbett
Director
12 July 2022
HOMES FOR STUDENTS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 MARCH 2022
- 5 -

The directors are responsible for preparing the Annual Report 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). 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 group and company, and of the profit or loss of the group 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;

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

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

 

The directors are 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. They are 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.

HOMES FOR STUDENTS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF HOMES FOR STUDENTS LIMITED
- 6 -
Opinion

We have audited the financial statements of Homes for Students Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 March 2022 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including 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 group's and the parent company's affairs as at 31 March 2022 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 group and parent 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

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. 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. 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 course of 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 this gives rise to a material misstatement in the financial statements themselves. 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.

HOMES FOR STUDENTS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF HOMES FOR STUDENTS LIMITED
- 7 -

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 directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the strategic report and the directors' 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 their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report. We have nothing to report in respect of the following matters in relation to which 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 directors

As explained more fully in the directors' responsibilities statement, 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 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 directors are responsible for assessing 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 directors either intend to liquidate the parent company or to cease operations, or have 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.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The specific procedures for this engagement and the extent to which these are capable of detecting irregularities, including fraud, are detailed below:

HOMES FOR STUDENTS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF HOMES FOR STUDENTS LIMITED
- 8 -
  • Enquiries with management about any known or suspect instances of non-compliance with laws and regulations and fraud;

 

  • Challenging assumptions and judgements made by management in their significant accounting estimates;

 

  • Auditing the risk of management override of controls, including through journals testing and other adjustments for appropriateness, and evaluating the business rationale of significant transactions outside the normal course of business;

 

  • Enquiry of staff in tax and compliance functions to identify any instances of non-compliance with laws and regulations;

 

  • An evaluation of the company's internal control environment; and

 

  • Reviewing board minutes and resolutions.

Because of the industry in which the client operates, we identified the following areas as those most likely to have a material impact on the financial statements: Health and safety, GDPR, client money protection, employment law and compliance with the UK Companies Act.

 

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation.  This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

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.

Paul Spencer (Senior Statutory Auditor)
For and on behalf of MHA Moore and Smalley
Chartered Accountants
Statutory Auditor
Richard House
9 Winckley Square
Preston
PR1 3HP
12 July 2022
HOMES FOR STUDENTS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2022
- 9 -
2022
2021
Notes
£
£
Turnover
3
47,102,226
33,064,486
Cost of sales
(37,275,959)
(26,029,717)
Gross profit
9,826,267
7,034,769
Administrative expenses
(7,254,140)
(4,598,190)
Other operating income
-
124,549
Operating profit
4
2,572,127
2,561,128
Interest receivable and similar income
8
95,852
43,507
Profit before taxation
2,667,979
2,604,635
Tax on profit
9
(514,436)
(513,738)
Profit for the financial year
2,153,543
2,090,897
Profit for the financial year is attributable to:
- Owners of the parent company
2,275,944
2,090,897
- Non-controlling interests
(122,401)
-
2,153,543
2,090,897
Total comprehensive income for the year is attributable to:
- Owners of the parent company
2,275,944
2,090,897
- Non-controlling interests
(122,401)
-
2,153,543
2,090,897
HOMES FOR STUDENTS LIMITED
GROUP BALANCE SHEET
AS AT
31 MARCH 2022
31 March 2022
- 10 -
2022
2021
Notes
£
£
£
£
Fixed assets
Goodwill
11
455,354
-
0
Other intangible assets
11
824,604
843,294
Total intangible assets
1,279,958
843,294
Tangible assets
12
297,011
185,081
1,576,969
1,028,375
Current assets
Debtors
15
7,328,129
4,722,547
Investments
16
190,000
375,000
Cash at bank and in hand
5,593,439
6,086,278
13,111,568
11,183,825
Creditors: amounts falling due within one year
17
(7,836,918)
(5,575,001)
Net current assets
5,274,650
5,608,824
Total assets less current liabilities
6,851,619
6,637,199
Provisions for liabilities
Deferred tax liability
18
119,560
58,683
(119,560)
(58,683)
Net assets
6,732,059
6,578,516
Capital and reserves
Called up share capital
20
6,000
6,000
Share premium account
302,940
302,940
Profit and loss reserves
6,545,520
6,269,576
Equity attributable to owners of the parent company
6,854,460
6,578,516
Non-controlling interests
(122,401)
-
6,732,059
6,578,516
The financial statements were approved by the board of directors and authorised for issue on 12 July 2022 and are signed on its behalf by:
12 July 2022
Mr M Corbett
Director
HOMES FOR STUDENTS LIMITED
COMPANY BALANCE SHEET
AS AT 31 MARCH 2022
31 March 2022
- 11 -
2022
2021
Notes
£
£
£
£
Fixed assets
Intangible assets
11
756,817
843,294
Tangible assets
12
291,584
185,081
Investments
13
1,170,464
-
0
2,218,865
1,028,375
Current assets
Debtors
15
7,287,658
4,722,547
Investments
16
190,000
375,000
Cash at bank and in hand
5,254,777
6,086,278
12,732,435
11,183,825
Creditors: amounts falling due within one year
17
(7,640,720)
(5,575,001)
Net current assets
5,091,715
5,608,824
Total assets less current liabilities
7,310,580
6,637,199
Provisions for liabilities
Deferred tax liability
18
118,972
58,683
(118,972)
(58,683)
Net assets
7,191,608
6,578,516
Capital and reserves
Called up share capital
20
6,000
6,000
Share premium account
302,940
302,940
Profit and loss reserves
6,882,668
6,269,576
Total equity
7,191,608
6,578,516

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £2,613,092 (2021 - £2,090,897 profit).

The financial statements were approved by the board of directors and authorised for issue on 12 July 2022 and are signed on its behalf by:
12 July 2022
Mr M Corbett
Director
Company Registration No. 09840367
HOMES FOR STUDENTS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2022
- 12 -
Share capital
Share premium account
Profit and loss reserves
Total controlling interest
Non-controlling interest
Total
Notes
£
£
£
£
£
£
Balance at 1 April 2020
6,000
302,940
4,178,679
4,487,619
-
4,487,619
Year ended 31 March 2021:
Profit and total comprehensive income for the year
-
-
2,090,897
2,090,897
-
2,090,897
Balance at 31 March 2021
6,000
302,940
6,269,576
6,578,516
-
6,578,516
Year ended 31 March 2022:
Profit and total comprehensive income for the year
-
-
2,275,944
2,275,944
(122,401)
2,153,543
Dividends
10
-
-
(2,000,000)
(2,000,000)
-
(2,000,000)
Balance at 31 March 2022
6,000
302,940
6,545,520
6,854,460
(122,401)
6,732,059
HOMES FOR STUDENTS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2022
- 13 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 April 2020
6,000
302,940
4,178,679
4,487,619
Year ended 31 March 2021:
Profit and total comprehensive income for the year
-
-
2,090,897
2,090,897
Balance at 31 March 2021
6,000
302,940
6,269,576
6,578,516
Year ended 31 March 2022:
Profit and total comprehensive income for the year
-
-
2,613,092
2,613,092
Dividends
10
-
-
(2,000,000)
(2,000,000)
Balance at 31 March 2022
6,000
302,940
6,882,668
7,191,608
HOMES FOR STUDENTS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2022
- 14 -
2022
2021
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
23
2,746,899
3,403,004
Income taxes paid
(550,001)
(463,032)
Net cash inflow from operating activities
2,196,898
2,939,972
Investing activities
Purchase of business
(489,115)
-
Purchase of intangible assets
(231,801)
(875,195)
Proceeds on disposal of intangibles
581
-
Purchase of tangible fixed assets
(258,421)
(137,298)
Proceeds on disposal of tangible fixed assets
8,167
-
Interest received
95,852
43,507
Current asset investments
185,000
(50,000)
Net cash used in investing activities
(689,737)
(1,018,986)
Financing activities
Dividends paid to equity shareholders
(2,000,000)
-
Net cash used in financing activities
(2,000,000)
-
Net (decrease)/increase in cash and cash equivalents
(492,839)
1,920,986
Cash and cash equivalents at beginning of year
6,086,278
4,165,292
Cash and cash equivalents at end of year
5,593,439
6,086,278
HOMES FOR STUDENTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
- 15 -
1
Accounting policies
Company information

Homes for Students Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Hornbeam House, Hornbeam Park, Harrogate, HG2 8QT.

 

The group consists of Homes for Students Limited 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. The principal accounting policies adopted are set out below.

The company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements for parent company information presented within the consolidated financial statements:

 

  • Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;

  • Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;

  • Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.

1.2
Business combinations

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.

HOMES FOR STUDENTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 16 -
1.3
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Homes for Students Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.

 

All financial statements are made up to 31 March 2022. 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.

Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.

1.4
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the group and company has adequate resources to continue in operational existence for the foreseeable future. This is taking account of the balance sheet position, cash resources and forecasted growth. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.5
Turnover

Turnover 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 VAT and other sales related taxes.

Revenue from annual contracts is recognised on a straight line basis over the period to which they relate. Where the contract includes a management fee, this is calculated and invoiced on a monthly basis.

 

Project income is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. Revenue is recognised only to the extent of the expenses recognised that are recoverable or the work has been certified.

1.6
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 10 years.

1.7
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

HOMES FOR STUDENTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 17 -

Amortisation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:

Software and website development
33% straight line
Acquired customer contracts
20% straight line
1.8
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:

Fixtures and fittings
25% - 33% straight line
Computers
33% 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 profit and loss account.

1.9
Fixed asset 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.

1.10
Impairment of fixed 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.

HOMES FOR STUDENTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 18 -
1.11
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand and deposits held at call with banks.

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 balance sheet 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 debtors 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.

Impairment of financial assets

Financial assets 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.

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.

HOMES FOR STUDENTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 19 -
Basic financial liabilities

Basic financial liabilities, including creditors, 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 creditors 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 creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

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
Taxation

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

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The 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.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

HOMES FOR STUDENTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 20 -
1.15
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense.

 

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.

1.16
Retirement benefits

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

1.17
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

1.18
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.

1.19

Current asset investments

Investments are initially measured at cost and subsequently reviewed for impairment. Interest income is recognised on a straight line basis over the term to which it relates.

HOMES FOR STUDENTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 21 -
2
Judgements and key sources of estimation uncertainty

In the application of the group’s accounting policies, the directors are 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.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Impairment of trade debtors

At each balance sheet date, management undertake an assessment of the recoverability of trade debtors based upon their knowledge of the customers, ageing of the balances outstanding and previous write off history. Where necessary, an impairment is recorded as a doubtful debt. The actual level of debt collected may differ from the estimated level of recovery.

3
Turnover

All turnover is derived in the UK from the principal activity as outlined on page 1.

4
Operating profit
2022
2021
£
£
Operating profit for the year is stated after charging/(crediting):
Government grants
-
0
(124,549)
Depreciation of owned tangible fixed assets
142,722
82,192
(Profit)/loss on disposal of tangible fixed assets
(897)
1,561
Amortisation of intangible assets
282,435
146,779
(Profit)/loss on disposal of intangible assets
-
0
2,497
5
Auditor's remuneration
2022
2021
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
17,500
16,500
Audit of the financial statements of the company's subsidiaries
8,000
-
25,500
16,500
HOMES FOR STUDENTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 22 -
6
Employees

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

Group
Company
2022
2021
2022
2021
Number
Number
Number
Number
Office staff (including management)
186
123
157
123
Site staff
421
320
421
320
Total
607
443
578
443

Their aggregate remuneration comprised:

Group
Company
2022
2021
2022
2021
£
£
£
£
Wages and salaries
14,489,201
10,453,714
14,229,344
10,453,714
Social security costs
1,215,105
859,074
1,189,533
859,074
Pension costs
413,682
255,696
394,652
255,696
16,117,988
11,568,484
15,813,529
11,568,484
7
Directors' remuneration
2022
2021
£
£
Remuneration for qualifying services
255,965
197,927
Company pension contributions to defined contribution schemes
6,707
11,264
262,672
209,191

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2021 - 2).

Remuneration disclosed above includes the following amounts paid to the highest paid director:
2022
2021
£
£
Remuneration for qualifying services
122,930
-
Company pension contributions to defined contribution schemes
6,088
-

As total directors' remuneration was less than £200,000 in the comparative year, no disclosure is provided for that year.

HOMES FOR STUDENTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 23 -
8
Interest receivable and similar income
2022
2021
£
£
Interest income
Other interest income
95,852
43,507
9
Taxation
2022
2021
£
£
Current tax
UK corporation tax on profits for the current period
571,870
492,153
Adjustments in respect of prior periods
(9,726)
-
0
Total current tax
562,144
492,153
Deferred tax
Origination and reversal of timing differences
(53,129)
17,221
Changes in tax rates
2,634
4,364
Previously unrecognised tax loss, tax credit or timing difference
2,787
-
0
Total deferred tax
(47,708)
21,585
Total tax charge
514,436
513,738

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

2022
2021
£
£
Profit before taxation
2,667,979
2,604,635
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2021: 19.00%)
506,916
494,881
Tax effect of expenses that are not deductible in determining taxable profit
44,254
14,493
Tax effect of income not taxable in determining taxable profit
(28,668)
-
0
Gains not taxable
(3,760)
-
0
Adjustments in respect of prior years
(6,939)
-
0
Effect of change in corporation tax rate
2,633
4,364
Taxation charge
514,436
513,738

In March 2021 the Chancellor confirmed, in the budget, an increase in the corporation tax from 19% to 25%. The Finance Bill 2021 had its third reading on 24 May 2021 and is now considered substantively enacted. Due to the Act being enacted before the balance sheet date, timing differences are provided for at 25%.

HOMES FOR STUDENTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 24 -
10
Dividends
2022
2021
Recognised as distributions to equity holders:
£
£
Final paid
2,000,000
-
11
Intangible fixed assets
Group
Goodwill
Software and website development
Acquired customer contracts
Total
£
£
£
£
Cost
At 1 April 2021
47,651
385,669
740,759
1,174,079
Additions - separately acquired
-
0
225,953
5,848
231,801
Additions - business combinations
487,879
145,238
-
0
633,117
Disposals
-
0
(2,550)
-
0
(2,550)
At 31 March 2022
535,530
754,310
746,607
2,036,447
Amortisation and impairment
At 1 April 2021
47,651
221,957
61,177
330,785
Amortisation charged for the year
32,525
105,309
144,601
282,435
Disposals
-
0
(1,969)
-
0
(1,969)
Transfers
-
0
145,238
-
0
145,238
At 31 March 2022
80,176
470,535
205,778
756,489
Carrying amount
At 31 March 2022
455,354
283,775
540,829
1,279,958
At 31 March 2021
-
0
163,712
679,582
843,294
Company
Goodwill
Software and website development
Acquired customer contracts
Total
£
£
£
£
Cost
At 1 April 2021
47,651
385,669
740,759
1,174,079
Additions
-
0
163,381
-
0
163,381
Disposals
-
0
(2,550)
-
0
(2,550)
At 31 March 2022
47,651
546,500
740,759
1,334,910
Amortisation and impairment
At 1 April 2021
47,651
221,957
61,177
330,785
Amortisation charged for the year
-
0
104,838
144,439
249,277
Disposals
-
0
(1,969)
-
0
(1,969)
At 31 March 2022
47,651
324,826
205,616
578,093
HOMES FOR STUDENTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
11
Intangible fixed assets
(Continued)
- 25 -
Carrying amount
At 31 March 2022
-
0
221,674
535,143
756,817
At 31 March 2021
-
0
163,712
679,582
843,294
12
Tangible fixed assets
Group
Fixtures and fittings
Computers
Total
£
£
£
Cost
At 1 April 2021
26,214
343,719
369,933
Additions
12,782
245,639
258,421
Business combinations
24,053
-
0
24,053
Disposals
-
0
(9,479)
(9,479)
At 31 March 2022
63,049
579,879
642,928
Depreciation and impairment
At 1 April 2021
17,803
167,049
184,852
Depreciation charged in the year
9,613
133,109
142,722
Eliminated in respect of disposals
-
0
(2,209)
(2,209)
Transfers
20,552
-
0
20,552
At 31 March 2022
47,968
297,949
345,917
Carrying amount
At 31 March 2022
15,081
281,930
297,011
At 31 March 2021
8,411
176,670
185,081
HOMES FOR STUDENTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
12
Tangible fixed assets
(Continued)
- 26 -
Company
Fixtures and fittings
Computers
Total
£
£
£
Cost
At 1 April 2021
26,214
343,719
369,933
Additions
12,782
242,245
255,027
Disposals
-
0
(9,479)
(9,479)
At 31 March 2022
38,996
576,485
615,481
Depreciation and impairment
At 1 April 2021
17,803
167,049
184,852
Depreciation charged in the year
8,463
132,791
141,254
Eliminated in respect of disposals
-
0
(2,209)
(2,209)
At 31 March 2022
26,266
297,631
323,897
Carrying amount
At 31 March 2022
12,730
278,854
291,584
At 31 March 2021
8,411
176,670
185,081
13
Fixed asset investments
Group
Company
2022
2021
2022
2021
Notes
£
£
£
£
Investments in subsidiaries
14
-
0
-
0
1,170,464
-
0
HOMES FOR STUDENTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
13
Fixed asset investments
(Continued)
- 27 -
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 April 2021
-
Additions
1,218,354
At 31 March 2022
1,218,354
Impairment
At 1 April 2021
-
Impairment losses
47,890
At 31 March 2022
47,890
Carrying amount
At 31 March 2022
1,170,464
At 31 March 2021
-
14
Subsidiaries

Details of the company's subsidiaries at 31 March 2022 are as follows:

Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
BTR PRS LTD
Hornbeam House, Hornbeam Park, Harrogate, North Yorkshire, England, HG2 8QT
Management of property
Ordinary shares
60.00
Universal Student Living Limited
Hornbeam House, Hornbeam Park, Harrogate, North Yorkshire, England, HG2 8QT
Management of property
Ordinary shares
100.00
HOMES FOR STUDENTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 28 -
15
Debtors
Group
Company
2022
2021
2022
2021
Amounts falling due within one year:
£
£
£
£
Trade debtors
5,305,368
3,726,378
5,203,274
3,726,378
Amounts owed by group undertakings
-
-
219,000
-
Other debtors
20,469
-
9,954
-
0
Prepayments and accrued income
1,893,707
996,169
1,855,430
996,169
7,219,544
4,722,547
7,287,658
4,722,547
Deferred tax asset (note 18)
108,585
-
0
-
0
-
0
7,328,129
4,722,547
7,287,658
4,722,547
16
Current asset investments
Group
Company
2022
2021
2022
2021
£
£
£
£
Loans
190,000
375,000
190,000
375,000
17
Creditors: amounts falling due within one year
Group
Company
2022
2021
2022
2021
£
£
£
£
Trade creditors
5,227,699
2,965,680
5,132,478
2,965,680
Corporation tax payable
288,724
255,153
286,141
255,153
Other taxation and social security
1,050,130
1,528,360
1,000,038
1,528,360
Other creditors
3,342
-
0
-
0
-
0
Accruals and deferred income
1,267,023
825,808
1,222,063
825,808
7,836,918
5,575,001
7,640,720
5,575,001
HOMES FOR STUDENTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 29 -
18
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:

Liabilities
Liabilities
Assets
Assets
2022
2021
2022
2021
Group
£
£
£
£
Accelerated capital allowances
128,857
66,188
(16,294)
-
Tax losses
-
-
124,485
-
Other
(9,297)
(7,505)
394
-
119,560
58,683
108,585
-
Liabilities
Liabilities
Assets
Assets
2022
2021
2022
2021
Company
£
£
£
£
Accelerated capital allowances
128,269
66,188
-
-
Other
(9,297)
(7,505)
-
-
118,972
58,683
-
-
Group
Company
2022
2022
Movements in the year:
£
£
Liability at 1 April 2021
58,683
58,683
(Credit)/charge to profit or loss
(47,708)
60,289
Liability at 31 March 2022
10,975
118,972
19
Retirement benefit schemes
2022
2021
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
413,682
255,696

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.

HOMES FOR STUDENTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 30 -
20
Share capital
Group and company
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A shares of £1 each
4,920
4,920
4,920
4,920
Ordinary B Shares of £1 each
1,080
1,080
1,080
1,080
6,000
6,000
6,000
6,000

The company has two classes of ordinary shares which carry full voting rights and full rights to receive dividends.

 

Both classes have full rights to distributions, firstly of the issue price of shares held and the balance pro rata on a return of assets on liquidation, capital reduction or otherwise pari passu with the other share class.

21
Acquisition of a business

On 20 April 2021 the group acquired 60 percent of the issued capital of BTR PRS LTD.

Book Value
Adjustments
Fair Value
Net assets acquired
£
£
£
Cash and cash equivalents
500,000
-
500,000
Goodwill
-
Total consideration
500,000
The consideration was satisfied by:
£
Cash
500,000
Contribution by the acquired business for the reporting period included in the group statement of comprehensive income since acquisition:
£
Turnover
32,186
Loss after tax
(306,002)
HOMES FOR STUDENTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
21
Acquisition of a business
(Continued)
- 31 -

On 28 July 2021 the group acquired 100 percent of the issued capital of Universal Student Living Limited.

Book Value
Adjustments
Fair Value
Net assets acquired
£
£
£
Property, plant and equipment
3,501
-
3,501
Trade and other receivables
151,055
-
151,055
Cash and cash equivalents
229,239
-
229,239
Trade and other payables
(131,891)
-
(131,891)
Tax liabilities
(21,428)
-
(21,428)
Total identifiable net assets
230,476
-
230,476
Goodwill
487,878
Total consideration
718,354
The consideration was satisfied by:
£
Cash
718,354
Contribution by the acquired business for the reporting period included in the group statement of comprehensive income since acquisition:
£
Turnover
305,583
Profit after tax
48,227

The goodwill arising on the acquisition of the business is attributable to the anticipated profitability and the future operating synergies from the combination.

22
Related party transactions
Remuneration of key management personnel

The aggregate remuneration paid to key management personnel (including directors) during the period was £809,849 (2021: £672,407).

Other information

During the year the company made sales of £10,538,988 (2021: £9,583,068) and purchases of £23,435 (2021: £nil) to/from entities with significant influence over the company. In addition the company made sales of £nil (2021: £nil) and purchases of £252,691 (2021: £452,735) from other related parties.

 

Within trade debtors are £1,709,950 (2021: £1,588,554) due from entities with significant influence over the company. Within trade creditors are £4,800 (2021: £nil) and £11,305 (2021: £55,383) owed to entities with significant influence over the company and other related parties respectively.

HOMES FOR STUDENTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 32 -
23
Cash generated from group operations
2022
2021
£
£
Profit for the year after tax
2,153,543
2,090,897
Adjustments for:
Taxation charged
514,436
513,738
Investment income
(95,852)
(43,507)
(Gain)/loss on disposal of tangible fixed assets
(897)
1,561
(Gain)/loss on disposal of intangible assets
-
0
2,497
Amortisation and impairment of intangible assets
282,435
146,779
Depreciation and impairment of tangible fixed assets
142,722
82,192
Movements in working capital:
Increase in debtors
(2,345,943)
(712,613)
Increase in creditors
2,096,455
1,321,460
Cash generated from operations
2,746,899
3,403,004
24
Analysis of changes in net funds - group
1 April 2021
Cash flows
31 March 2022
£
£
£
Cash at bank and in hand
6,086,278
(492,839)
5,593,439
2022-03-312021-04-01falseCCH SoftwareCCH Accounts Production 2022.100No description of principal activityMr M CorbettMr A T S ParryMr A T S ParryMr G RogersMrs E CorbettMr G D Bamberger09840367bus:Consolidated2021-04-012022-03-31098403672021-04-012022-03-3109840367bus:Director12021-04-012022-03-3109840367bus:Director32021-04-012022-03-3109840367bus:Director42021-04-012022-03-3109840367bus:Director52021-04-012022-03-3109840367bus:Director102021-04-012022-03-3109840367bus:Director72021-04-012022-03-3109840367bus:Director22021-04-012022-03-3109840367bus:Director62021-04-012022-03-3109840367bus:RegisteredOffice2021-04-012022-03-31098403672022-03-3109840367bus:Consolidated2022-03-3109840367bus:Consolidated2020-04-012021-03-31098403672020-04-012021-03-3109840367core:Goodwillbus:Consolidated2022-03-3109840367core:Goodwillbus:Consolidated2021-03-3109840367core:OtherResidualIntangibleAssetsbus:Consolidated2022-03-3109840367core:OtherResidualIntangibleAssetsbus:Consolidated2021-03-3109840367core:OtherResidualIntangibleAssets2022-03-3109840367core:OtherResidualIntangibleAssets2021-03-3109840367core:ComputerSoftwarebus:Consolidated2022-03-3109840367core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2022-03-3109840367core:ComputerSoftwarebus:Consolidated2021-03-3109840367core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2021-03-3109840367bus:Consolidated2021-03-3109840367core:Goodwill2022-03-3109840367core:ComputerSoftware2022-03-3109840367core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2022-03-3109840367core:Goodwill2021-03-3109840367core:ComputerSoftware2021-03-3109840367core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-03-31098403672021-03-3109840367core:FurnitureFittingsbus:Consolidated2022-03-3109840367core:ComputerEquipmentbus:Consolidated2022-03-3109840367core:FurnitureFittingsbus:Consolidated2021-03-3109840367core:ComputerEquipmentbus:Consolidated2021-03-3109840367core:FurnitureFittings2022-03-3109840367core:ComputerEquipment2022-03-3109840367core:FurnitureFittings2021-03-3109840367core:ComputerEquipment2021-03-3109840367core:ShareCapitalbus:Consolidated2022-03-3109840367core:ShareCapitalbus:Consolidated2021-03-3109840367core:SharePremiumbus:Consolidated2022-03-3109840367core:SharePremiumbus:Consolidated2021-03-3109840367core:ShareCapital2022-03-3109840367core:ShareCapital2021-03-3109840367core:SharePremium2022-03-3109840367core:SharePremium2021-03-3109840367core:SharePremiumbus:Consolidated2020-03-3109840367core:SharePremium2020-03-3109840367core:Goodwill2021-04-012022-03-3109840367core:IntangibleAssetsOtherThanGoodwill2021-04-012022-03-3109840367core:ComputerSoftware2021-04-012022-03-3109840367core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-04-012022-03-3109840367core:FurnitureFittings2021-04-012022-03-3109840367core:ComputerEquipment2021-04-012022-03-3109840367core:UKTaxbus:Consolidated2021-04-012022-03-3109840367core:UKTaxbus:Consolidated2020-04-012021-03-3109840367bus:Consolidated12021-04-012022-03-3109840367bus:Consolidated12020-04-012021-03-3109840367core:Goodwillbus:Consolidated2021-03-3109840367core:ComputerSoftwarebus:Consolidated2021-03-3109840367core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2021-03-3109840367bus:Consolidated2021-03-3109840367core:Goodwill2021-03-3109840367core:ComputerSoftware2021-03-3109840367core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-03-31098403672021-03-3109840367core:Goodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2021-04-012022-03-3109840367core:ComputerSoftwarecore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2021-04-012022-03-3109840367core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2021-04-012022-03-3109840367core:ExternallyAcquiredIntangibleAssetsbus:Consolidated2021-04-012022-03-3109840367core:Goodwillcore:ExternallyAcquiredIntangibleAssets2021-04-012022-03-3109840367core:ComputerSoftwarecore:ExternallyAcquiredIntangibleAssets2021-04-012022-03-3109840367core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssets2021-04-012022-03-3109840367core:ExternallyAcquiredIntangibleAssets2021-04-012022-03-3109840367core:Goodwillbus:Consolidated2021-04-012022-03-3109840367core:ComputerSoftwarebus:Consolidated2021-04-012022-03-3109840367core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2021-04-012022-03-3109840367core:FurnitureFittingsbus:Consolidated2021-03-3109840367core:ComputerEquipmentbus:Consolidated2021-03-3109840367core:FurnitureFittings2021-03-3109840367core:ComputerEquipment2021-03-3109840367core:FurnitureFittingsbus:Consolidated2021-04-012022-03-3109840367core:ComputerEquipmentbus:Consolidated2021-04-012022-03-3109840367core:Subsidiary12021-04-012022-03-3109840367core:Subsidiary22021-04-012022-03-3109840367core:Subsidiary112021-04-012022-03-3109840367core:Subsidiary222021-04-012022-03-3109840367core:CurrentFinancialInstruments2022-03-3109840367core:CurrentFinancialInstruments2021-03-3109840367core:CurrentFinancialInstrumentsbus:Consolidated2022-03-3109840367core:CurrentFinancialInstrumentsbus:Consolidated2021-03-3109840367core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2022-03-3109840367core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2021-03-3109840367core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-3109840367core:CurrentFinancialInstrumentscore:WithinOneYear2021-03-3109840367bus:PrivateLimitedCompanyLtd2021-04-012022-03-3109840367bus:FRS1022021-04-012022-03-3109840367bus:Audited2021-04-012022-03-3109840367bus:ConsolidatedGroupCompanyAccounts2021-04-012022-03-3109840367bus:FullAccounts2021-04-012022-03-31xbrli:purexbrli:sharesiso4217:GBP