EMERALD_INVESTMENTS_LTD - Accounts


Company registration number 08052224 (England and Wales)
EMERALD INVESTMENTS LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
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 - 4
Director's responsibilities statement
5
Independent auditor's report
6 - 9
Income statement
10
Group statement of comprehensive income
11
Group statement of financial position
12
Company statement of financial position
13
Group statement of changes in equity
14
Company statement of changes in equity
15
Group statement of cash flows
16
Company statement of cash flows
17
Notes to the financial statements
18 - 35
EMERALD INVESTMENTS LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2021
- 1 -

The director presents the strategic report for the year ended 31 December 2021.

Review of the Business

2021 was another year challenged by Covid 19. Operationally, claim volumes were down particularly in household burglaries as people were predominantly based at home but the business performed well with its digital claims provision being well received by the market and the ability for the business to adapt its own operations and continue to care for its staff, clients and customers.

 

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.

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

 

 

 

2021

2020

2019

2018

 

 

 

£

£

£

£

 

 

 

 

 

 

 

Turnover

 

 

59,852,357

64,234,994

76,774,384

78,592,927

Gross profit %

 

11%

12%

13%

11%

Operating profit

 

2,413,927

3,625,831

4,903,140

3,408,891

Future Developments

During 2022 our operating companies will be continuing with the investment and innovation to ensure that our clients continue to receive our market leading propositions and we will continue to take advantage of mis-pricings in the market enabling us to obtain quality companies at reasonable prices.

 

EMERALD INVESTMENTS LTD
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 2 -
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 Decisions

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.

 

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 25 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.

On behalf of the board

Mr C M Bassett
Director
29 September 2022
EMERALD INVESTMENTS LTD
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 DECEMBER 2021
- 3 -

The director presents his annual report and financial statements for the year ended 31 December 2021.

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.

Branches

The group has one branch outside of the UK, situated in Australia.

Results and dividends

The results for the year are set out on page 10.

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

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
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.

Energy and carbon report

As the group has not consumed more than 40,000 kWh of energy in this reporting period, it qualifies as a low energy user under these regulations and is not required to report on its emissions, energy consumption or energy efficiency activities.

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.

EMERALD INVESTMENTS LTD
DIRECTOR'S REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 4 -
On behalf of the board
Mr C M Bassett
Director
29 September 2022
EMERALD INVESTMENTS LTD
DIRECTOR'S RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2021
- 5 -

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 ;

  •     prepare the on the going concern basis unless it is inappropriate to presume that the group and 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
- 6 -
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 2021 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 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 December 2021 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 director's 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 director 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 director is 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.

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.

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

The objectives of our audit are to identify and assess the risks of material misstatement of the financial statements due to fraud or error; to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud or error; and to respond appropriately to those risks. The extent to which our procedures are capable of detecting such irregularities is detailed below:

The extent to which the audit was considered capable of detecting irregularities including fraud

Based on our understanding of the group and parent company and its industry, and through discussion with the director and other management (as required by auditing standards), we identified that the principal risks of non-compliance with laws and regulations related to the Companies Act 2006, Bribery Act 2010, employment law, Coronavirus Jobs Retention Scheme (CJRS), Data Protection Act & GDPR and other relevant legislation.

 

We considered the extent to which non-compliance might have a material effect on the financial statements. We also considered those laws and regulations that have a direct impact on the preparation of the financial statements such as FRS 102. We communicated identified laws and regulations throughout our team and remained alert to any indications of non-compliance throughout the audit.

EMERALD INVESTMENTS LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF EMERALD INVESTMENTS LTD
- 8 -

We evaluated management’s incentives and opportunities for fraudulent manipulation of the financial statements. Audit procedures performed by the engagement team included:

 

  • Discussions with management and assessment of known or suspected instances of non-compliance with laws and regulations (including health and safety) and fraud, and review of the reports made by management;

  • A review of relevant correspondence, including correspondence with HM Revenue & Customs, for signs of potential non-compliance with laws and regulations;

  • A review of specific nominal codes within the accounting records that would highlight costs associated with non-compliance of relevant laws and regulation;

  • Assessment of identified fraud risk factors;

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

  • Performing analytical procedures to identify any unusual or unexpected relationships, including related party transactions, that may indicate risks of material misstatement due to fraud;

  • Confirmation of related parties with management, and review of transactions throughout the period to identify any previously undisclosed transactions with related parties outside the normal course of business;

  • Reading minutes of meetings of those charged with governance;

  • Review of significant and unusual transactions and evaluation of the underlying financial rationale supporting the transactions;

  • Identifying and testing journal entries, in particular any manual entries made at the year end for financial statement preparation, as well as throughout the year.

 

There are inherent limitations in the audit procedures described above and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.

 

As part of an audit in accordance with ISAs (UK), we exercise professional judgment and maintain professional scepticism throughout the audit. We also:

 

  • Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control;

  • Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion of the effectiveness of the group and parent company's internal control;

  • Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the directors;

  • Conclude on the appropriateness of the director's use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the group and parent company's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our Auditor's report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our Auditor's report. However, future events or conditions may cause the group and parent company to cease to continue as a going concern;

  • Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation.

 

We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.

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.

EMERALD INVESTMENTS LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF EMERALD INVESTMENTS LTD
- 9 -

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
30 September 2022
Chartered Accountants
Statutory Auditor
18 Hyde Gardens
Eastbourne
East Sussex
BN21 4PT
EMERALD INVESTMENTS LTD
GROUP INCOME STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2021
- 10 -
2021
2020
Notes
£
£
Revenue
3
59,852,357
64,234,994
Cost of sales
(53,442,770)
(56,772,587)
Gross profit
6,409,587
7,462,407
Distribution costs
(516,211)
(439,417)
Administrative expenses
(3,776,342)
(3,667,513)
Other operating income
296,893
270,354
Operating profit
4
2,413,927
3,625,831
Investment income
7
1,798,932
1,202,340
Finance costs
8
(4,692)
(466)
Other gains and losses
9
3,823,419
(6,929,160)
Profit/(loss) before taxation
8,031,586
(2,101,455)
Tax on profit/(loss)
10
(376,940)
(568,134)
Profit/(loss) for the financial year
7,654,646
(2,669,589)
Profit/(loss) for the financial year is all attributable to the owners of the parent company.

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 2021
- 11 -
2021
2020
£
£
Profit/(loss) for the year
7,654,646
(2,669,589)
Other comprehensive income
-
-
Total comprehensive income for the year
7,654,646
(2,669,589)
Total comprehensive income for the year is all attributable to the owners of the parent company.
EMERALD INVESTMENTS LTD
GROUP STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2021
31 December 2021
- 12 -
2021
2020
Notes
£
£
£
£
Non-current assets
Property, plant and equipment
12
6,340
11,411
Investment properties
13
2,781,014
2,781,014
2,787,354
2,792,425
Current assets
Inventories
17
2,277,932
2,109,520
Trade and other receivables
18
4,819,227
5,081,039
Investments
19
44,575,237
36,728,240
Cash and cash equivalents
8,343,033
8,803,517
60,015,429
52,722,316
Current liabilities
20
(22,231,265)
(21,842,869)
Net current assets
37,784,164
30,879,447
Total assets less current liabilities
40,571,518
33,671,872
Non-current liabilities
21
(1,045,000)
(1,800,000)
Net assets
39,526,518
31,871,872
Equity
Called up share capital
23
101
101
Share premium account
10,728,487
10,728,487
Retained earnings
28,797,930
21,143,284
Total equity
39,526,518
31,871,872
The financial statements were approved and signed by the director and authorised for issue on 29 September 2022
29 September 2022
Mr C M Bassett
Director
EMERALD INVESTMENTS LTD
COMPANY STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2021
31 December 2021
- 13 -
2021
2020
Notes
£
£
£
£
Non-current assets
Investments
14
10,728,488
10,728,488
Current assets
Trade and other receivables
18
8,199,284
6,094,305
Investments
19
44,575,237
36,728,240
Cash and cash equivalents
1,846,441
4,060,923
54,620,962
46,883,468
Current liabilities
20
(12,029,440)
(12,004,993)
Net current assets
42,591,522
34,878,475
Net assets
53,320,010
45,606,963
Equity
Called up share capital
23
101
101
Share premium account
10,728,487
10,728,487
Retained earnings
42,591,422
34,878,375
Total equity
53,320,010
45,606,963

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 £7,713,048 (2020 - £3,231,125 loss).

The financial statements were approved and signed by the director and authorised for issue on 29 September 2022
29 September 2022
Mr C M Bassett
Director
Company Registration No. 08052224
EMERALD INVESTMENTS LTD
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2021
- 14 -
Share capital
Share premium account
Retained earnings
Total
£
£
£
£
Balance at 1 January 2020
101
10,728,487
23,812,873
34,541,461
Year ended 31 December 2020:
Loss and total comprehensive income for the year
-
-
(2,669,589)
(2,669,589)
Balance at 31 December 2020
101
10,728,487
21,143,284
31,871,872
Year ended 31 December 2021:
Profit and total comprehensive income for the year
-
-
7,654,646
7,654,646
Balance at 31 December 2021
101
10,728,487
28,797,930
39,526,518
EMERALD INVESTMENTS LTD
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2021
- 15 -
Share capital
Share premium account
Retained earnings
Total
£
£
£
£
Balance at 1 January 2020
101
10,728,487
38,109,500
48,838,088
Year ended 31 December 2020:
Loss and total comprehensive income for the year
-
-
(3,231,125)
(3,231,125)
Balance at 31 December 2020
101
10,728,487
34,878,375
45,606,963
Year ended 31 December 2021:
Profit and total comprehensive income for the year
-
-
7,713,047
7,713,047
Balance at 31 December 2021
101
10,728,487
42,591,422
53,320,010
EMERALD INVESTMENTS LTD
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2021
- 16 -
2021
2020
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
27
2,121,680
4,840,088
Interest paid
(4,692)
(466)
Income taxes paid
(352,826)
(1,142,463)
Net cash inflow from operating activities
1,764,162
3,697,159
Investing activities
Purchase of current asset investments
(4,492,612)
(4,002,723)
Proceeds on disposal of current asset investments
469,034
4,726,101
Interest received
625
4,546
Dividends received
1,798,307
1,197,794
Net cash (used in)/generated from investing activities
(2,224,646)
1,925,718
Net (decrease)/increase in cash and cash equivalents
(460,484)
5,622,877
Cash and cash equivalents at beginning of year
8,803,517
3,180,640
Cash and cash equivalents at end of year
8,343,033
8,803,517
EMERALD INVESTMENTS LTD
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2021
- 17 -
2021
2020
Notes
£
£
£
£
Cash flows from operating activities
Cash absorbed by operations
28
(2,087,609)
(826,700)
Interest paid
(1,549)
-
0
Income taxes paid
(56)
(87,482)
Net cash outflow from operating activities
(2,089,214)
(914,182)
Investing activities
Purchase of current asset investments
(4,492,612)
(4,002,723)
Proceeds on disposal of current asset investments
469,034
4,726,101
Interest received
3
233
Dividends received
3,898,307
3,697,794
Net cash (used in)/generated from investing activities
(125,268)
4,421,405
Net (decrease)/increase in cash and cash equivalents
(2,214,482)
3,507,223
Cash and cash equivalents at beginning of year
4,060,923
553,700
Cash and cash equivalents at end of year
1,846,441
4,060,923
EMERALD INVESTMENTS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
- 18 -
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

The consolidated group financial statements consist of the financial statements of the parent company Emerald Investments Ltd 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 December 2021. 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.

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 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. 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.

EMERALD INVESTMENTS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 19 -

Investments in joint ventures and associates are carried in the group statement of financial position at cost plus post-acquisition changes in the group’s share of the net assets of the entity, less any impairment in value. The carrying values of investments in joint ventures and associates include acquired goodwill.

 

If the group’s share of losses in a joint venture or associate equals or exceeds its investment in the joint venture or associate, the group does not recognise further losses unless it has incurred obligations to do so or has made payments on behalf of the joint venture or associate.

 

Unrealised gains arising from transactions with joint ventures and associates are eliminated to the extent of the group’s interest in the entity.

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.

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.

EMERALD INVESTMENTS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 20 -

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.

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.

EMERALD INVESTMENTS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 21 -
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.

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 cost and replacement 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.

EMERALD INVESTMENTS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 22 -
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.

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.

EMERALD INVESTMENTS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 23 -
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.

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.

EMERALD INVESTMENTS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 24 -
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

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.

EMERALD INVESTMENTS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
2
Judgements and key sources of estimation uncertainty
(Continued)
- 25 -
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.

3
Revenue

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

2021
2020
£
£
Revenue analysed by class of business
Insurance and software fees
53,582,082
57,741,341
Wholesale income
6,270,275
6,493,653
59,852,357
64,234,994
2021
2020
£
£
Revenue analysed by geographical market
United Kingdom
59,661,626
64,042,037
Australia
190,731
192,957
59,852,357
64,234,994
2021
2020
£
£
Other revenue
Interest income
625
4,546
Dividends received
1,798,307
1,197,794
EMERALD INVESTMENTS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 26 -
4
Operating profit
2021
2020
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange losses/(gains)
918
(3,379)
Depreciation of owned property, plant and equipment
5,071
5,071
Operating lease charges
231,118
214,692
5
Auditor's remuneration
2021
2020
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
35,201
27,470
For other services
Taxation compliance services
1,535
1,445
All other non-audit services
1,165
1,085
2,700
2,530
6
Employees

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

Group
Company
2021
2020
2021
2020
Number
Number
Number
Number
Management and administration
20
28
-
-
Claims handlers
128
111
-
-
Distribution and wholesale
44
42
-
-
Total
192
181
-
0
-
0

Their aggregate remuneration comprised:

Group
Company
2021
2020
2021
2020
£
£
£
£
Wages and salaries
4,644,621
4,411,888
-
0
-
0
Social security costs
420,360
404,111
-
0
-
0
Pension costs
125,056
117,867
-
0
-
0
5,190,037
4,933,866
-
0
-
0
EMERALD INVESTMENTS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 27 -
7
Investment income
2021
2020
£
£
Interest income
Interest on bank deposits
625
4,546
Other income from investments
Dividends received
1,798,307
1,197,794
Total income
1,798,932
1,202,340

Investment income includes the following:

Interest on financial assets not measured at fair value through profit or loss
625
4,546
Dividends from financial assets measured at fair value through profit or loss
1,798,307
1,197,794
8
Finance costs
2021
2020
£
£
Other finance costs:
Other interest
4,692
466
9
Other gains and losses
2021
2020
£
£
Fair value gains/(losses) on financial instruments
Gain/(loss) on financial assets held at fair value through profit or loss
3,535,035
(6,875,430)
Other gains/(losses)
Gain/(loss) on disposal of financial assets held at fair value through profit or loss
288,384
(53,730)
3,823,419
(6,929,160)
10
Taxation
2021
2020
£
£
Current tax
UK corporation tax on profits for the current period
376,940
568,134
EMERALD INVESTMENTS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
10
Taxation
(Continued)
- 28 -

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:

2021
2020
£
£
Profit/(loss) before taxation
8,031,586
(2,101,455)
Expected tax charge/(credit) based on the standard rate of corporation tax in the UK of 19.00% (2020: 19.00%)
1,526,001
(399,276)
Change in unrecognised deferred tax assets
(710,329)
1,316,540
Research and development tax credit
(104,366)
(125,173)
Dividend income
(341,678)
(227,580)
Excess capital allowances over depreciation
(2,496)
(3,208)
Other adjustments
9,808
6,831
Taxation charge
376,940
568,134
11
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 January 2021 and 31 December 2021
130,000
Amortisation and impairment
At 1 January 2021 and 31 December 2021
130,000
Carrying amount
At 31 December 2021
-
0
At 31 December 2020
-
0
The company had no intangible fixed assets at 31 December 2021 or 31 December 2020.
EMERALD INVESTMENTS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 29 -
12
Property, plant and equipment
Group
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2021 and 31 December 2021
216,544
1,883,926
379,933
72,485
2,552,888
Depreciation and impairment
At 1 January 2021
216,544
1,883,926
379,933
61,074
2,541,477
Depreciation charged in the year
-
0
-
0
-
0
5,071
5,071
At 31 December 2021
216,544
1,883,926
379,933
66,145
2,546,548
Carrying amount
At 31 December 2021
-
0
-
0
-
0
6,340
6,340
At 31 December 2020
-
0
-
0
-
0
11,411
11,411
The company had no property, plant and equipment at 31 December 2021 or 31 December 2020.
13
Investment property
Group
Company
2021
2021
£
£
Fair value
At 1 January 2021 and 31 December 2021
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
2021
2020
2021
2020
Notes
£
£
£
£
Investments in subsidiaries
15
-
0
-
0
10,728,488
10,728,488
EMERALD INVESTMENTS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
14
Fixed asset investments
(Continued)
- 30 -
Movements in non-current investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2021 and 31 December 2021
10,728,488
Carrying amount
At 31 December 2021
10,728,488
At 31 December 2020
10,728,488
15
Subsidiaries

Details of the company's subsidiaries at 31 December 2021 are as follows:

Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Indirect
Auctoriz Services Limited
England & Wales
Dormant
Ordinary
0
100.00
Be Group Holdings (uk) Limited
England & Wales
Property holding
Ordinary
100.00
-
Be Valued Limited
England & Wales
Repair/distribution of multimedia products
Ordinary
0
100.00
BeValued Australia Pty Ltd
Australia
Claims handling software licencing
Ordinary
0
70.00
David Powell Distribution Limited
England & Wales
Dormant
Ordinary
0
100.00
Home Options Direct Limited
England & Wales
Repair and distribution of home flooring products
Ordinary
0
100.00
LMG Jewellery Limited
England & Wales
Validation, replacement and repair of jewellery insurance claims
Ordinary
0
100.00
Loss Management Group Limited
England & Wales
Dormant
Ordinary
0
100.00
Powerplay Direct Limited
England & Wales
Dormant
Ordinary
0
100.00
Validation & Insurance Services Limited
England & Wales
Dormant
Ordinary
0
100.00
LMG Jewellery (Ireland) Limited
England & Wales
Dormant
Ordinary
0
100.00
The aggregate capital and reserves and the result for the year of the subsidiaries noted above was as follows:
EMERALD INVESTMENTS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
15
Subsidiaries
(Continued)
- 31 -
Name of undertaking
Capital and Reserves
Profit/(Loss)
£
£
Auctoriz Services Limited
1
-
Be Group Holdings (uk) Limited
3,208,229
2,080,802
Be Valued Limited
1,897,653
1,017,730
BeValued Australia Pty Ltd
(320,783)
(69,156)
David Powell Distribution Limited
106,384
-
Home Options Direct Limited
(101,847)
4,548
LMG Jewellery Limited
1,847,604
640,143
Loss Management Group Limited
1
-
Powerplay Direct Limited
100
-
Validation & Insurance Services Limited
100
-
LMG Jewellery (Ireland) Limited
90
-

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.

16
Financial instruments
Group
Company
2021
2020
2021
2020
£
£
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
4,685,088
4,904,382
8,199,284
6,094,305
Equity instruments measured at cost less impairment
44,575,237
36,728,240
44,575,237
36,728,240
Carrying amount of financial liabilities
Measured at amortised cost
22,729,865
22,870,505
12,011,574
12,004,937
17
Inventories
Group
Company
2021
2020
2021
2020
£
£
£
£
Work in progress
111,667
125,969
-
-
Finished goods and goods for resale
2,166,265
1,983,551
-
0
-
0
2,277,932
2,109,520
-
0
-
0
EMERALD INVESTMENTS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 32 -
18
Trade and other receivables
Group
Company
2021
2020
2021
2020
Amounts falling due within one year:
£
£
£
£
Trade receivables
4,547,877
4,661,428
-
0
-
0
Corporation tax recoverable
67,915
88,816
-
0
-
0
Amounts owed by group undertakings
-
-
8,199,284
6,094,305
Other receivables
137,211
245,099
-
0
-
0
Prepayments and accrued income
66,224
85,696
-
0
-
0
4,819,227
5,081,039
8,199,284
6,094,305
19
Current asset investments
Group
Company
2021
2020
2021
2020
£
£
£
£
Listed investments
44,575,237
36,728,240
44,575,237
36,728,240

All investments are listed on a recognised stock exchange.

20
Current liabilities
Group
Company
2021
2020
2021
2020
£
£
£
£
Trade payables
6,169,221
6,050,396
-
0
-
0
Corporation tax payable
196,129
192,916
17,866
56
Other taxation and social security
350,271
579,448
-
-
Other payables
14,476,516
14,213,821
12,009,574
12,002,937
Accruals and deferred income
1,039,128
806,288
2,000
2,000
22,231,265
21,842,869
12,029,440
12,004,993
21
Non-current liabilities
Group
Company
2021
2020
2021
2020
£
£
£
£
Other payables
1,045,000
1,800,000
-
0
-
0
22
Retirement benefit schemes
2021
2020
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
125,056
117,867
EMERALD INVESTMENTS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
22
Retirement benefit schemes
(Continued)
- 33 -

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
2021
2020
2021
2020
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
101
101
101
101
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
2021
2020
2021
2020
£
£
£
£
Within one year
181,750
181,750
-
-
Between two and five years
-
181,750
-
-
181,750
363,500
-
-
25
Related party transactions
Transactions with related parties

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

Sales
Sales
2021
2020
£
£
Group
Entities controlled by the director
119,119
52,471

The following amounts were outstanding at the reporting end date:

Amounts due to related parties
2021
2020
£
£
Group
Entities controlled by the director
1,556,812
1,556,806
Key management personnel
2,984,068
3,012,884
EMERALD INVESTMENTS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
25
Related party transactions
(Continued)
- 34 -
Company
Entities controlled by the director
1,325,756
1,325,756
Key management personnel
2,816,668
2,810,031

The year end balances in respect of all amounts due to related parties have been included in other payables.

 

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

 

The following amounts were outstanding at the reporting end date:

Amounts due from related parties
2021
2020
Balance
Balance
£
£
Group
Entities controlled by the director
83,683
12,337

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
2021
2020
£
£
Profit/(loss) for the year after tax
7,654,646
(2,669,589)
Adjustments for:
Taxation charged
376,940
568,134
Finance costs
4,692
466
Investment income
(1,798,932)
(1,202,340)
Depreciation and impairment of property, plant and equipment
5,071
5,071
Other gains and losses
(3,823,419)
6,929,160
Movements in working capital:
Increase in inventories
(168,412)
(688,458)
Decrease in trade and other receivables
240,911
1,876,493
(Decrease)/increase in trade and other payables
(369,817)
21,151
Cash generated from operations
2,121,680
4,840,088
EMERALD INVESTMENTS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 35 -
28
Cash absorbed by operations - company
2021
2020
£
£
Profit/(loss) for the year after tax
7,713,047
(3,231,125)
Adjustments for:
Taxation charged
17,866
57
Finance costs
1,549
-
0
Investment income
(3,898,310)
(3,698,027)
Other gains and losses
(3,823,419)
6,929,160
Movements in working capital:
Increase in trade and other receivables
(2,104,979)
(1,144,305)
Increase in trade and other payables
6,637
317,540
Cash absorbed by operations
(2,087,609)
(826,700)
29
Analysis of changes in net funds - group
1 January 2021
Cash flows
31 December 2021
£
£
£
Cash at bank and in hand
8,803,517
(460,484)
8,343,033
30
Analysis of changes in net funds - company
1 January 2021
Cash flows
31 December 2021
£
£
£
Cash at bank and in hand
4,060,923
(2,214,482)
1,846,441
2021-12-312021-01-01falseCCH SoftwareCCH Accounts Production 2022.200Mr C M BassettMr C M Bassett08052224bus:Consolidated2021-01-012021-12-31080522242021-01-012021-12-3108052224bus:CompanySecretaryDirector12021-01-012021-12-3108052224bus:CompanySecretary12021-01-012021-12-3108052224bus:Director12021-01-012021-12-3108052224bus:RegisteredOffice2021-01-012021-12-3108052224bus:Consolidated2021-12-31080522242021-12-3108052224bus:Consolidated2020-01-012020-12-31080522242020-01-012020-12-3108052224bus:Consolidated2020-12-3108052224core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2021-12-3108052224core:PlantMachinerybus:Consolidated2021-12-3108052224core:FurnitureFittingsbus:Consolidated2021-12-3108052224core:MotorVehiclesbus:Consolidated2021-12-3108052224core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2020-12-3108052224core:PlantMachinerybus:Consolidated2020-12-3108052224core:FurnitureFittingsbus:Consolidated2020-12-3108052224core:MotorVehiclesbus:Consolidated2020-12-31080522242020-12-3108052224core:ShareCapitalbus:Consolidated2021-12-3108052224core:ShareCapitalbus:Consolidated2020-12-3108052224core:SharePremiumbus:Consolidated2021-12-3108052224core:SharePremiumbus:Consolidated2020-12-3108052224core:ShareCapital2021-12-3108052224core:ShareCapital2020-12-3108052224core:SharePremium2021-12-3108052224core:SharePremium2020-12-3108052224core:SharePremiumbus:Consolidated2019-12-3108052224core:SharePremium2019-12-3108052224bus:Consolidated2019-12-31080522242019-12-3108052224core:Goodwill2021-01-012021-12-3108052224core:LandBuildingscore:LongLeaseholdAssets2021-01-012021-12-3108052224core:PlantMachinery2021-01-012021-12-3108052224core:FurnitureFittings2021-01-012021-12-3108052224core:MotorVehicles2021-01-012021-12-3108052224core:UKTaxbus:Consolidated2021-01-012021-12-3108052224core:UKTaxbus:Consolidated2020-01-012020-12-3108052224bus:Consolidated12021-01-012021-12-3108052224bus:Consolidated12020-01-012020-12-3108052224bus:Consolidated22021-01-012021-12-3108052224bus:Consolidated22020-01-012020-12-3108052224core:Goodwillbus:Consolidated2020-12-3108052224core:Goodwillbus:Consolidated2021-12-3108052224core:Goodwillbus:Consolidated2020-12-3108052224core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2020-12-3108052224core:PlantMachinerybus:Consolidated2020-12-3108052224core:FurnitureFittingsbus:Consolidated2020-12-3108052224core:MotorVehiclesbus:Consolidated2020-12-3108052224bus:Consolidated2020-12-3108052224core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2021-01-012021-12-3108052224core:PlantMachinerybus:Consolidated2021-01-012021-12-3108052224core:FurnitureFittingsbus:Consolidated2021-01-012021-12-3108052224core:MotorVehiclesbus:Consolidated2021-01-012021-12-3108052224core:Subsidiary12021-01-012021-12-3108052224core:Subsidiary22021-01-012021-12-3108052224core:Subsidiary32021-01-012021-12-3108052224core:Subsidiary42021-01-012021-12-3108052224core:Subsidiary52021-01-012021-12-3108052224core:Subsidiary62021-01-012021-12-3108052224core:Subsidiary72021-01-012021-12-3108052224core:Subsidiary82021-01-012021-12-3108052224core:Subsidiary92021-01-012021-12-3108052224core:Subsidiary102021-01-012021-12-3108052224core:Subsidiary112021-01-012021-12-3108052224core:Subsidiary112021-01-012021-12-3108052224core:Subsidiary222021-01-012021-12-3108052224core:Subsidiary332021-01-012021-12-3108052224core:Subsidiary442021-01-012021-12-3108052224core:Subsidiary552021-01-012021-12-3108052224core:Subsidiary662021-01-012021-12-3108052224core:Subsidiary772021-01-012021-12-3108052224core:Subsidiary882021-01-012021-12-3108052224core:Subsidiary992021-01-012021-12-3108052224core:Subsidiary10102021-01-012021-12-3108052224core:Subsidiary11112021-01-012021-12-3108052224core:CurrentFinancialInstruments2021-12-3108052224core:CurrentFinancialInstruments2020-12-3108052224core:CurrentFinancialInstrumentsbus:Consolidated2021-12-3108052224core:CurrentFinancialInstrumentsbus:Consolidated2020-12-3108052224core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2021-12-3108052224core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2020-12-3108052224core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3108052224core:CurrentFinancialInstrumentscore:WithinOneYear2020-12-3108052224core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12021-12-3108052224core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12020-12-3108052224core:Non-currentFinancialInstrumentscore:AfterOneYear22021-12-3108052224core:Non-currentFinancialInstrumentscore:AfterOneYear22020-12-3108052224bus:PrivateLimitedCompanyLtd2021-01-012021-12-3108052224bus:FRS1022021-01-012021-12-3108052224bus:Audited2021-01-012021-12-3108052224bus:ConsolidatedGroupCompanyAccounts2021-01-012021-12-3108052224bus:FullAccounts2021-01-012021-12-31xbrli:purexbrli:sharesiso4217:GBP