MERIDIAN_GROUP_HOLDINGS_L - Accounts


Company registration number 10126196 (England and Wales)
MERIDIAN GROUP HOLDINGS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2021
LB GROUP
Number One
Vicarage Lane
Stratford
London
England
E15 4HF
MERIDIAN GROUP HOLDINGS LIMITED
COMPANY INFORMATION
Directors
Mr C D Kingaby
Mr M F Heath
Mr T Hunter Blair
Company number
10126196
Registered office
71 Fenchurch Street
London
EC3M 4BS
Accountants
LB Group (Stratford)
Number One
Vicarage Lane
Stratford
London
England
E15 4HF
Auditor
PFK Littlejohn LLP
Statutory Auditor
15 Westferry Circus
Canary Wharf
London
EH15 4HD
Bankers
The Royal Bank of Scotland PLC
280 Bishopsgate
London
EC2M 4RB
MERIDIAN GROUP HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 5
Independent auditor's report
6 - 9
Group statement of comprehensive income
10
Group balance sheet
11
Company balance sheet
12
Group statement of changes in equity
13
Company statement of changes in equity
14
Group statement of cash flows
15
Company statement of cash flows
16
Notes to the financial statements
17 - 35
MERIDIAN GROUP HOLDINGS LIMITED
GROUP STRATEGIC REPORT
FOR THE PERIOD ENDED 31 DECEMBER 2021
- 1 -

The directors present the strategic report for the Period ended 31 December 2021.

Business model - Strategy

The Meridian Group is a genuine independent team of International insurance specialists who have shared values, and operate from a progressive, entrepreneurial and technological enabled platform.

 

The established broking business of Meridian Risk Solutions Limited continues to develop its technological ecosystem. Investing heavily in its onboarding processes and electronic placement infrastructure to ensure that it can service its clients efficiently. The group is expanding its licences to trade globally and expanding its global markets.

 

Acies, a new Managing General Unit, started underwriting in September 21 having built a strong technology and data driven model. It is fast developing new products and new markets alongside high quality underwriting partners.

 

The business operates a partnership business model which enables it to provide its team with short and long term incentivisation. To attract talent and support expansion the group raised the number of shares in issue in February 21.

Key objectives and performance

The business objective is to accelerate expansion as a speciality consultative adviser whilst creating additional sources of underwriting capacity.

 

The groups developing business performance to 31 December 2021 can be seen in the Directors Report.

Business values

The Meridian group is an outcome orientated, agile, customer and people focussed group. It seeks to be creative and innovative in its thinking.

 

At the heart of everything Meridian does is its shared values which are:

 

  • Integrity - We act with absolute integrity and honesty with everyone and in everything we do.

  • Respect – We are a business that encourages constructive challenge, trust and value everyone's contribution.

  • Bravery – We are prepared to go against the grain and take a different position.

  • Authenticity – We listen and then after considered thought we say what others may be afraid of.

  • Professional excellence – We focus our deep collective skills and experience to make a difference to clients and partners.

  • Innovation – We champion creativity and are constantly seeking improvement and competitive edge.

  • Individual development – Meridian sets great store in the skills and potential of our colleagues.

  • Accountability – Our team are highly self motivated and embrace empowerment that comes with accountability.

  • Ruthless Execution - When the opportunity arises we are ruthless with our execution.

MERIDIAN GROUP HOLDINGS LIMITED
GROUP STRATEGIC REPORT (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2021
- 2 -
Principle risks

The key risks in the group are:

 

  • Income - Whilst the group is expanding, there is the potential for income to be more volatile. The group has mitigated its income risk by developing a diversified portfolio of clients across global markets.

  • Capital Resources – Whilst the group is fully funded for its current business plans. Future strategic growth may require additional capital resources.

  • Liquidity – Like many in the insurance market the group operates in markets where income can take time to become liquid resources. The group mitigates this by careful credit control and working with its debt providers whose support we continue to be grateful for.

  • Regulatory – The group operates in global regulated markets across a number of regulated products. The group has a good transparent relationship with its regulators.

  • FX – The group operates across international markets and is exposed to currency risk. The group has a hedging strategy in place to mitigate this risk.

  • People – At the heart of the group are Meridians people. Whilst the group is expanding there is the potential for Meridian’s income and culture to change. Meridian mitigates this risk through its partnership business model and consultative approach.

  • Technology and Operational risk– To service customers the business utilises a number of evolving platforms. Meridian continues to develop its focus on operational resilience.

On behalf of the board

Mr C D Kingaby
Director
28 September 2022
MERIDIAN GROUP HOLDINGS LIMITED
DIRECTORS' REPORT
FOR THE PERIOD ENDED 31 DECEMBER 2021
- 3 -

The directors present their annual report and financial statements for the Period ended 31 December 2021.

Principal activities

The principal activity of the company continued to be that of a holding company of a group of insurance intermediary and service companies.

 

Some members of the Group are authorised by the Financial Conduct Authority to conduct insurance services. The principal activity of the Group continued to be insurance and reinsurance broking in the marine, property, casualty, speciality and delegated underwriting authority markets. The Group conducts business on both a wholesale and retail basis, but does not currently act for private individuals.

Key performance indicators
12 months to 31.12.21
7 months to 31.12.20
19 months to 31.12.21
12 months to 31.12.20
£
£
£
£
Turnover
5,965,799
2,425,408
8,391,207
4,874,219
Cost of Sales
153,583
(90,571)
63,012
(90,571)
Gross Profit
5,812,216
2,515,979
8,328,195
4,964,790
Profit before tax
(123,574)
(935,377)
(1,046,095)
(1,099,913)
Deprecation
60,137
64,015
124,122
46,438
Borrowing costs
48,661
41,782
90,440
39,477
Interest income
(20,119)
(9,097)
(29,217)
(51,480)
EBITDA
(34,894)
(838,677)
(860,751)
(1,065,478)
Acies investment
356,695
376,412
547,117
376,412
EBITDA
321,800
(462,265)
(313,633)
(689,066)
Share based payments (non cash)
188,391
-
188,391
-
Non recurring costs/income
177,963
(181,388)
(6,849)
(135,007)
Adjusted EBITDA
688,154
(643,653)
(132,091)
(824,073)
Bonuses
141,615
-
141,615
172,711
Underlying EBITDA
829,769
(643,653)
9,524
(651,362)
Property cost reduction
192,084
-
192,084
-
Adjusted Underlying EBITDA post Property
1,021,853
(643,653)
201,608
(651,362)
Revenue CV19
534,000
610,000
1,144,000
610,000
EBITDAC
1,555,853
(33,653)
1,345,608
(41,362)
EBIDTA margin
(1.00)%
(35.00)%
(10.00)%
(22.00)%
Group EBITDA ex Acies
5%
(19.00)%
(4.00)%
(14.00)%
Adjusted EBIDTA margin
12%
(27.00)%
(2.00)%
(17.00)%
Underlying EBIDTA margin
14%
(27.00)%
-
(13.00)%
Adjusted Underlying EBITDA margin post property
17%
(27.00)%
2%
(13.00)%
EBITDAC margin
26%
(1.00)%
16%
(1.00)%
MERIDIAN GROUP HOLDINGS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2021
- 4 -
Group Performance
In common with most organisations around the world the Meridian group has not been immune to the Headwinds of Covid 19. These financial statements show the performance of the business over an effective 19 month period which covered the majority of the period of the pandemic.
Within the first four months of the Pandemic the Group lost committed client  revenue of c£1.1m which impacted the growth path of the business significantly. Despite the obvious market dynamics, the Meridian group was able to  immediately raise equity to ensure that it could manage the income, capital, liquidity, and operational risks of the time.
We are pleased to say that post raise we were able to put that equity to work and invest in the business and the results of the last 12 months of the reporting period have been excellent with the underlying EBITDAC margin being above 16%.
Despite volatility in world events continuing in 2022, the Group looks well positioned to grow and thrive in 2022.
I cannot thank all the members of the team enough for all their efforts to support our customers, the Group and each other through this difficult period in world history.
Results and dividends

The results for the Period are set out on page 7.

No ordinary dividends were paid. The directors do not recommend payment of a further dividend.

Directors

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

Mr C D Kingaby
Mr M F Heath
Mr T Hunter Blair
Auditor

PKF Littlejohn LLP were appointed as auditor to the company and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.

MERIDIAN GROUP HOLDINGS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2021
- 5 -
Statement of directors' responsibilities

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.

Statement of disclosure to auditor

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

On behalf of the board
Mr C D Kingaby
Director
28 September 2022
MERIDIAN GROUP HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF MERIDIAN GROUP HOLDINGS LIMITED
- 6 -
Opinion

We have audited the financial statements of Meridian Group Holdings Limited (the ‘parent company’) and its subsidiaries (the ‘group’) for the year ended 31 December 2021 which comprise the Consolidated Statement of Comprehensive Income, the Consolidated and Parent Company Statements of Financial Position, the Consolidated and Parent Company Statements of Changes in Equity, the Consolidated and Parent Company Statements of Cash Flows and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including 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 of 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 or 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 group and parent company 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.

MERIDIAN GROUP HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF MERIDIAN GROUP HOLDINGS LIMITED
- 7 -

Opinions on other matters prescribed by the Companies Act 2006

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

  • the information given in the strategic report and the 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 group and parent company 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 group and parent company financial statements, the directors are responsible for assessing the group’s and the parent company’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the group or 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.

MERIDIAN GROUP HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF MERIDIAN GROUP HOLDINGS LIMITED
- 8 -

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 extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

 

  • We obtained an understanding of the Group and Parent Company and the sector in which they operate to identify laws and regulations that could reasonably be expected to have a direct effect on the financial statements. We obtained our understanding in this regard through discussions with management, industry research, application of cumulative audit knowledge and experience of the sector.

  • We determined the principal laws and regulations relevant to the Group and Parent Company in this regard to be those arising from taxation, FCA Rules and the Companies Act 2006.

  • We designed our audit procedures to ensure the audit team considered whether there were any indications of non-compliance by the Group and Parent Company with those laws and regulations. These procedures included, but were not limited to:

  • Reviewing disclosures in the financial statements

  • enquiries of management,

  • review of minutes,

  • review of legal/regulatory correspondence

  • We also identified the risks of material misstatement of the financial statements due to fraud. We considered, in addition to the non-rebuttable presumption of a risk of fraud arising from management override of controls, that the potential for management bias was identified in relation to the use of a pricing model to determine the fair value of share options at grant date, and we addressed this by challenging the assumptions and judgements made by management when auditing this significant accounting estimate.

  • As in all of our audits, we addressed the risk of fraud arising from management override of controls by performing audit procedures which included, but were not limited to:

  • the testing of journals;

  • reviewing accounting estimates for evidence of bias;

  • evaluating the business rationale of any significant transactions that are unusual or outside the normal course of business; and

  • preliminary and final analytical review to identify unexpected and unusual relationships.

  • In our audit procedures, we have considered matters of non-compliance with laws and regulations, including fraud at the Group and component levels. We have performed audit procedures on all material components within the Group.

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

MERIDIAN GROUP HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF MERIDIAN GROUP HOLDINGS LIMITED
- 9 -

Other matters which we are required to address

The comparative financial statements were unaudited.

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.

Neil Coulson (Senior Statutory Auditor)
for and on behalf of PKF Littlejohn LLP
29 September 2022
Chartered Accountants
Statutory Auditor
15 Westferry Circus
London
E14 4HD
MERIDIAN GROUP HOLDINGS LIMITED
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE PERIOD ENDED 31 DECEMBER 2021
- 10 -
2  months
18 months
ended
ended
31 December 2021
31 October 2021
Notes
£
£
Turnover
3
1,591,346
7,244,520
Administrative expenses
(1,301,179)
(8,707,874)
Other operating income
-
294
Operating profit/(loss)
4
290,167
(1,463,060)
Interest receivable and similar income
7
1,628
31,140
Interest payable and similar expenses
8
(21,584)
(70,507)
Other gains and losses
9
-
0
180,581
Profit/(loss) before taxation
270,211
(1,321,846)
Tax on profit/(loss)
10
1,040
31,435
Profit/(loss) for the financial Period
271,251
(1,290,411)
Profit/(loss) for the financial Period is all attributable to the owners of the parent company.
Total comprehensive income for the Period is all attributable to the owners of the parent company.
MERIDIAN GROUP HOLDINGS LIMITED
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2021
31 December 2021
- 11 -
31 December 2021
31 October 2021
Notes
£
£
£
£
Fixed assets
Goodwill
12
487,343
506,799
Tangible assets
13
36,866
39,022
524,209
545,821
Current assets
Debtors
17
2,806,587
2,251,335
Cash at bank and in hand
836,597
684,538
3,643,184
2,935,873
Creditors: amounts falling due within one year
18
(1,981,022)
(1,574,969)
Net current assets
1,662,162
1,360,904
Total assets less current liabilities
2,186,371
1,906,725
Creditors: amounts falling due after more than one year
20
(413,763)
(432,229)
Provisions for liabilities
Deferred tax liability
22
7,000
8,000
(7,000)
(8,000)
Net assets
1,765,608
1,466,496
Capital and reserves
Called up share capital
24
853,186
848,593
Share premium account
25
1,093,445
1,085,638
Capital redemption reserve
26
9,051
9,051
Share based payment reserve
27
22,500
7,039
Profit and loss reserves
(212,574)
(483,825)
Total equity
1,765,608
1,466,496
The financial statements were approved by the board of directors and authorised for issue on 28 September 2022 and are signed on its behalf by:
28 September 2022
Mr C D Kingaby
Director
MERIDIAN GROUP HOLDINGS LIMITED
COMPANY STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2021
31 December 2021
- 12 -
31 December 2021
31 October 2021
Notes
£
£
£
£
Fixed assets
Investments
14
2,106,870
2,006,868
Current assets
Debtors
17
620,617
720,722
Cash at bank and in hand
9,686
26,794
630,303
747,516
Creditors: amounts falling due within one year
18
(453,146)
(408,508)
Net current assets
177,157
339,008
Net assets
2,284,027
2,345,876
Capital and reserves
Called up share capital
24
853,186
848,593
Share premium account
25
1,093,445
1,085,638
Capital redemption reserve
26
9,051
9,051
Profit and loss reserves
328,345
402,594
Total equity
2,284,027
2,345,876

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s loss for the period was £74,250 (31 October 2021 - £502,441 loss).

These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the board of directors and authorised for issue on 28 September 2022 and are signed on its behalf by:
28 September 2022
Mr C D Kingaby
Director
Company Registration No. 10126196
MERIDIAN GROUP HOLDINGS LIMITED
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 31 DECEMBER 2021
- 13 -
Share capital
Share premium account
Capital redemption reserve
Other reserves
Profit and loss reserves
Total
Notes
£
£
£
£
£
£
Balance at 1 May 2020
621,115
372,519
9,051
-
806,586
1,809,271
Period ended 31 October 2021:
Loss and total comprehensive income for the period
-
-
-
-
(1,290,411)
(1,290,411)
Issue of share capital
24
227,478
713,119
-
-
-
940,597
Transfers
-
-
-
7,039
-
7,039
Balance at 31 October 2021
848,593
1,085,638
9,051
7,039
(483,825)
1,466,496
Period ended 31 December 2021:
Profit and total comprehensive income for the period
-
-
-
-
271,251
271,251
Issue of share capital
24
4,593
7,807
-
-
-
12,400
Transfers
-
-
-
15,461
-
15,461
Balance at 31 December 2021
853,186
1,093,445
9,051
22,500
(212,574)
1,765,608
MERIDIAN GROUP HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 31 DECEMBER 2021
- 14 -
Share capital
Share premium account
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 May 2020
621,115
372,519
9,051
905,035
1,907,720
Period ended 31 October 2021:
Loss and total comprehensive income for the period
-
-
-
(502,441)
(502,441)
Issue of share capital
24
227,478
713,119
-
-
940,597
Balance at 31 October 2021
848,593
1,085,638
9,051
402,594
2,345,876
Period ended 31 December 2021:
Loss and total comprehensive income for the period
-
-
-
(74,249)
(74,249)
Issue of share capital
24
4,593
7,807
-
-
12,400
Balance at 31 December 2021
853,186
1,093,445
9,051
328,345
2,284,027
MERIDIAN GROUP HOLDINGS LIMITED
CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE PERIOD ENDED 31 DECEMBER 2021
- 15 -
31 December 2021
31 October 2021
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
32
198,403
(547,389)
Interest paid
(21,584)
(70,507)
Corporation tax refunded
929
-
Net cash inflow/(outflow) from operating activities
177,748
(617,896)
Investing activities
Purchase of tangible fixed assets
(2,374)
(5,667)
Proceeds on disposal of tangible fixed assets
-
(357)
Interest received
1,628
31,140
Other income received from investments
-
0
157,150
Net cash (used in)/generated from investing activities
(746)
182,266
Financing activities
Proceeds from issue of shares
12,400
940,597
Repayment of bank loans
(37,343)
(12,561)
Net cash (used in)/generated from financing activities
(24,943)
928,036
Net increase in cash and cash equivalents
152,059
492,406
Cash and cash equivalents at beginning of Period
684,538
192,133
Cash and cash equivalents at end of Period
836,597
684,538
MERIDIAN GROUP HOLDINGS LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE PERIOD ENDED 31 DECEMBER 2021
- 16 -
31 December 2021
31 October 2021
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
33
52,494
(486,844)
Investing activities
Proceeds on disposal of intangibles
-
0
533,964
Purchase of subsidiaries
(100,002)
(1,452,735)
Proceeds on disposal of investments
-
0
26,727
Receipts arising from loans made
-
0
56,639
Dividends received
18,000
226,028
Income received from investments
-
0
157,150
Net cash used in investing activities
(82,002)
(452,227)
Financing activities
Proceeds from issue of shares
12,400
940,597
Net cash generated from financing activities
12,400
940,597
Net (decrease)/increase in cash and cash equivalents
(17,108)
1,526
Cash and cash equivalents at beginning of Period
26,794
25,268
Cash and cash equivalents at end of Period
9,686
26,794
MERIDIAN GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2021
- 17 -
1
Accounting policies
Company information

Meridian Group Holdings Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is 71 Fenchurch Street, London, EC3M 4BS.

 

The group consists of Meridian Group Holdings Limited and all of its subsidiaries.

1.1
Reporting period

The current year financial statements have been produced for a two month period, from 1 November 2021 to 31 December 2021. This was due to a realignment of year ends within the group. The prior year period was for an eighteen month period from 1 May 2020 to 31 October 2021 and for this reason, comparative amounts presented in the financial statements (including related notes) are not entirely comparable.

1.2
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.

1.3
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.

1.4
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Meridian Group Holdings 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 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.

MERIDIAN GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 18 -

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

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.

Investments in joint ventures and associates are carried in the group balance sheet 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.

1.5
Going concern

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

1.6
Turnover

Revenue from brokerage and fees derived from insurance and reinsurance contracts and programmes is recognised at the later of the policy inception date or when the policy placement has completed. Revenues from binding authorities and treaties are recognised on a periodic basis when the consideration due is confirmed by third parties. Due to the long term nature of some of the services provided by the Company to its clients, obligations can arise for the performance of post- placement activities. Where these are not covered by additional income, a relevant portion of brokerage is deferred and recognised in the periods in which these activities take place.

 

Alterations to brokerage income arising from premium adjustments are taken into account as and when such adjustments are made. Adjustments to brokerage have been made where a return of premium and brokerage is made, or may be made, subsequent to the end of the financial year.

Revenue from contracts for the provision of professional services 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, mainly in relation to contractual hourly staff rates and materials, 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 it is probable will be recovered.

1.7
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.

1.8
Tangible fixed assets

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

MERIDIAN GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 19 -

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:

Fixtures and fittings
20% - 33% Straight Line
Computers
20% - 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.

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

 

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

 

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

 

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

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

1.10
Impairment of fixed assets

At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets (including goodwill) 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.

MERIDIAN GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 20 -

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.

1.11
Cash and cash equivalents

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

1.12
Financial instruments

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

 

Financial instruments are recognised in the group's 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.

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.

MERIDIAN GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 21 -
Impairment of financial assets

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

 

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

 

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

Derecognition of financial assets

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

Classification of financial liabilities

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

Basic financial liabilities

Basic financial liabilities, including creditors, 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 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.

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.

MERIDIAN GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 22 -
Derecognition of financial liabilities

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

1.13
Equity instruments

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

1.14
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.

1.15
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.16
Retirement benefits

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

MERIDIAN GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 23 -
1.17
Share-based payments

Equity-settled share-based payments are measured at fair value at the date of grant by reference to the fair value of the equity instruments granted. The fair value determined at the grant date is expensed on a straight-line basis over the vesting period, based on the estimate of shares that will eventually vest. A corresponding adjustment is made to equity.

 

The expense in relation to options over the parent company’s shares granted to employees of a subsidiary is recognised by the company as a capital contribution, and presented as an increase in the company’s investment in that subsidiary.

When the terms and conditions of equity-settled share-based payments at the time they were granted are subsequently modified, the fair value of the share-based payment under the original terms and conditions and under the modified terms and conditions are both determined at the date of the modification. Any excess of the modified fair value over the original fair value is recognised over the remaining vesting period in addition to the grant date fair value of the original share-based payment. The share-based payment expense is not adjusted if the modified fair value is less than the original fair value.

 

Cancellations or settlements (including those resulting from employee redundancies) are treated as an acceleration of vesting and the amount that would have been recognised over the remaining vesting period is recognised immediately.

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.

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.

 

Deferred income

The group have a specific policy for the calculation of deferred income, based on time and cost needed in the future to process current income.

 

Pipeline income

The group have recognised pipeline income in the accounts.

 

 

MERIDIAN GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2021
- 24 -
3
Turnover and other revenue
31 December 2021
31 October 2021
£
£
Turnover analysed by class of business
Insurance activities
1,591,346
7,244,520
31 December 2021
31 October 2021
£
£
Turnover analysed by geographical market
UK
88,990
456,227
Europe
3,112
404,779
Rest of the World
1,499,244
6,383,514
1,591,346
7,244,520
31 December 2021
31 October 2021
£
£
Other revenue
Interest income
1,628
31,140
4
Operating profit/(loss)
31 December 2021
31 October 2021
£
£
Operating profit/(loss) for the period is stated after charging/(crediting):
Exchange (gains)/losses
(33,164)
29,645
Cash flow hedging losses/(gains) reclassified to profit or loss
26,483
(19,453)
Depreciation of owned tangible fixed assets
4,530
54,982
(Profit)/loss on disposal of tangible fixed assets
-
0
357
Amortisation of intangible assets
19,456
44,913
(Profit)/loss on disposal of intangible assets
-
0
26,727
Share-based payments
130,461
26,771
Operating lease charges
47,068
428,241
5
Auditor's remuneration
31 December 2021
31 October 2021
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
15,000
35,000
Audit of the financial statements of the company's subsidiaries
32,933
54,928
47,933
89,928
MERIDIAN GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2021
5
Auditor's remuneration
(Continued)
- 25 -
6
Employees

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

Group
Company
31 December 2021
31 October 2021
31 December 2021
31 October 2021
Number
Number
Number
Number
40
41
3
3

Their aggregate remuneration comprised:

Group
Company
31 December 2021
31 October 2021
31 December 2021
31 October 2021
£
£
£
£
Wages and salaries
667,314
4,429,296
-
0
-
0
Social security costs
67,970
544,479
-
0
-
0
Pension costs
38,116
343,326
-
0
-
0
773,400
5,317,101
-
0
-
0
7
Interest receivable and similar income
31 December 2021
31 October 2021
£
£
Interest income
Interest on bank deposits
1,628
31,140

Investment income includes the following:

Interest on financial assets not measured at fair value through profit or loss
1,628
31,140
8
Interest payable and similar expenses
31 December 2021
31 October 2021
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
21,584
70,507
MERIDIAN GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2021
- 26 -
9
Amounts written off investments
31 December 2021
31 October 2021
£
£
Fair value gains/(losses) on financial instruments
Exchange gain on financial assets held at fair value through profit or loss
-
0
157,150
Other gains/(losses)
Gain on disposal of financial assets held at cost
-
26,727
Other gains and losses
-
(3,296)
-
0
180,581
10
Taxation
31 December 2021
31 October 2021
£
£
Current tax
UK corporation tax on profits for the current period
(40)
(27,811)
Deferred tax
Origination and reversal of timing differences
(1,000)
(3,624)
Total tax credit
(1,040)
(31,435)

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

31 December 2021
31 October 2021
£
£
Profit/(loss) before taxation
270,211
(1,321,846)
Expected tax charge/(credit) based on the standard rate of corporation tax in the UK of 19.00% (31 October 2021: 19.00%)
51,340
(246,073)
Tax effect of utilisation of tax losses not previously recognised
(52,380)
-
0
Unutilised tax losses carried forward
-
0
214,638
Taxation credit
(1,040)
(31,435)
MERIDIAN GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2021
- 27 -
11
Impairments

Impairment tests have been carried out where appropriate and the following impairment losses have been recognised in profit or loss:

31 December 2021
31 October 2021
Notes
£
£
In respect of:
Fixed asset investments
14
-
3,296
Recognised in:
Amounts written off investments
-
3,296

The impairment losses in respect of financial assets are recognised in other gains and losses in the profit and loss account.

12
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 November 2021 and 31 December 2021
796,522
Amortisation and impairment
At 1 November 2021
289,723
Amortisation charged for the Period
19,456
At 31 December 2021
309,179
Carrying amount
At 31 December 2021
487,343
At 31 October 2021
506,799
Company
Goodwill
£
Cost
At 1 November 2021 and 31 December 2021
263,066
Amortisation and impairment
At 1 November 2021 and 31 December 2021
263,066
Carrying amount
At 31 December 2021
-
0
At 31 October 2021
-
0
MERIDIAN GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2021
- 28 -
13
Tangible fixed assets
Group
Fixtures and fittings
Computers
Total
£
£
£
Cost
At 1 November 2021
32,331
305,045
337,376
Additions
-
0
2,374
2,374
At 31 December 2021
32,331
307,419
339,750
Depreciation and impairment
At 1 November 2021
32,331
266,023
298,354
Depreciation charged in the Period
-
0
4,530
4,530
At 31 December 2021
32,331
270,553
302,884
Carrying amount
At 31 December 2021
-
0
36,866
36,866
At 31 October 2021
-
0
39,022
39,022
The company had no tangible fixed assets at 31 December 2021 or 31 October 2021.
14
Fixed asset investments
Group
Company
31 December 2021
31 October 2021
31 December 2021
31 October 2021
Notes
£
£
£
£
Investments in subsidiaries
15
-
0
-
0
2,106,870
2,006,868
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 November 2021
2,006,868
Additions
100,002
At 31 December 2021
2,106,870
Carrying amount
At 31 December 2021
2,106,870
At 31 October 2021
2,006,868
MERIDIAN GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2021
- 29 -
15
Subsidiaries

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

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
Meridian Risk Solutions Limited
England and Wales
Ordinary
100.00
-
ICV (Consulting) Limited
England and Wales
Ordinary
100.00
-
Acies Management Holdings Limited
England and Wales
Ordinary
100.00
-
Acies Digital Limited
England and Wales
Ordinary
100.00
-
Acies Holdings 1 Limited
England and Wales
Ordinary
100.00
-
Acies International Trade Ltd
England and Wales
Ordinary
0
100.00
Acies SME UK MGA Limited
England and Wales
Ordinary
0
100.00
Intangic MGA Ltd
England and Wales
Ordinary
0
100.00
Acies (Cyber Hedge) Limited
England and Wales
Ordinary
0
74.90
MGHL International Ltd
England and Wales
Ordinary
100.00
-
16
Financial instruments
Group
Company
31 December 2021
31 October 2021
31 December 2021
31 October 2021
£
£
£
£
Amounts relating to cash flow hedges reclassified from equity to profit or loss in the period
26,483
(19,453)
-
-

The Group enters into time options currency contracts to mitigate the exchange rate risk for certain foreign currency receivables. As at 31 December 2021, the outstanding contracts all mature within 1 to 15 months of the year end. The Group is committed to sell USD $2,800,000 (31 October 2021: $3,200,000) and receive a fixed sterling amount. The forward currency contracts are measured at fair value, which is determined using valuation techniques that utilise observable outputs. The key assumption used in valuing the derivatives are the forward exchange rates for GBP:USD.

17
Debtors
Group
Company
31 December 2021
31 October 2021
31 December 2021
31 October 2021
Amounts falling due within one year:
£
£
£
£
Trade debtors
2,156,112
1,595,008
-
0
-
0
Amounts owed by group undertakings
-
-
367,274
457,977
Other debtors
466,904
514,453
250,419
252,454
Prepayments and accrued income
183,571
141,874
2,924
10,291
2,806,587
2,251,335
620,617
720,722
MERIDIAN GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2021
- 30 -
18
Creditors: amounts falling due within one year
Group
Company
31 December 2021
31 October 2021
31 December 2021
31 October 2021
Notes
£
£
£
£
Bank loans
21
265,761
265,761
-
0
-
0
Trade creditors
475,550
448,437
11,970
21,842
Amounts owed to group undertakings
-
0
-
0
223,976
239,776
Corporation tax payable
46,541
45,652
43,107
43,107
Other taxation and social security
177,293
101,573
17,450
17,450
Other creditors
322,726
357,645
2
-
0
Accruals and deferred income
693,151
355,901
156,641
86,333
1,981,022
1,574,969
453,146
408,508
19
Insurance debtors and creditors

In accordance with the company's accounting policy, fiduciary assets and liabilities are not in the balance sheet.

 

All insurance funds are held in non-statutory trust accounts ("NST"). At 31 December 2021, the funds held in NST accounts amounted to £6,830,749 (October 2021 £6,395,480).

 

At 31 December 2021 there were also gross insurance debtors of £4,837,791 (October 2021: £4,741,475) and gross insurance creditors of £11,668,540 (October 2021 £11,136,955).

20
Creditors: amounts falling due after more than one year
Group
Company
31 December 2021
31 October 2021
31 December 2021
31 October 2021
Notes
£
£
£
£
Bank loans and overdrafts
21
394,886
432,229
-
0
-
0
Other taxation and social security
18,877
-
-
0
-
0
413,763
432,229
-
-
21
Loans and overdrafts
Group
Company
31 December 2021
31 October 2021
31 December 2021
31 October 2021
£
£
£
£
Bank loans
660,647
697,990
-
0
-
0
Payable within one year
265,761
265,761
-
0
-
0
Payable after one year
394,886
432,229
-
0
-
0
MERIDIAN GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2021
21
Loans and overdrafts
(Continued)
- 31 -

Some of the loans of the Group are secured by a fixed and floating charge over all the property or undertaking of one the company's in the Group.

22
Deferred taxation

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

Liabilities
Liabilities
31 December 2021
31 October 2021
Group
£
£
Accelerated capital allowances
7,000
8,000
The company has no deferred tax assets or liabilities.
Group
Company
31 December 2021
31 December 2021
Movements in the Period:
£
£
Liability at 1 November 2021
8,000
-
Credit to profit or loss
(1,000)
-
Liability at 31 December 2021
7,000
-
23
Retirement benefit schemes
31 December 2021
31 October 2021
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
38,116
343,326

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.

MERIDIAN GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2021
- 32 -
24
Share capital
Group and company
31 December 2021
31 October 2021
31 December 2021
31 October 2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A shares of 10p each
7,147,150
7,147,150
714,715
714,715
Ordinary B shares of 10p each
1,338,783
1,338,783
133,878
133,878
Ordinary C shares of 10p each
45,926
-
4,593
-
8,531,859
8,485,933
853,186
848,593

On 24 December 2021 45,926 Ordinary C shares of £0.10 were issued at a premium of £0.26 per share.

25
Share premium account
Group
Company
31 December 2021
31 October 2021
31 December 2021
31 October 2021
£
£
£
£
At the beginning of the Period
1,085,638
372,519
1,085,638
372,519
Issue of new shares
7,807
713,119
7,807
713,119
At the end of the Period
1,093,445
1,085,638
1,093,445
1,085,638
26
Capital redemption reserve
Group
Company
31 December 2021
31 October 2021
31 December 2021
31 October 2021
£
£
£
£
At the beginning and end of the Period
9,051
9,051
9,051
9,051
27
Other reserves
Group
£
At the beginning of the prior Period
-
Additions
7,039
At the end of the prior Period
7,039
Additions
15,461
At the end of the current Period
22,500
MERIDIAN GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2021
27
Other reserves
(Continued)
- 33 -
Company
£
At the beginning of the prior Period
-
At the end of the prior Period
-
At the end of the current Period
-
28
Financial commitments, guarantees and contingent liabilities

The company has guaranteed an operating lease of one of its subsidiaries. At the Balance Sheet date the maximum amount that the company could be liable for was was £1,791,258 (31 October 2021 £1,821,363).

 

After the year end the subsidiary gave notice on the operating lease resulting in a liability of £427,200. This liability will be met by another of the company's subsidiaries.

29
Operating lease commitments
Lessee

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
31 December 2021
31 October 2021
31 December 2021
31 October 2021
£
£
£
£
Within one year
195,683
180,631
-
-
Between two and five years
1,445,049
1,433,728
-
-
In over five years
150,526
233,512
-
-
1,791,258
1,847,871
-
-
30
Related party transactions

The company has taken advantage of the exemption within the Financial Reporting Standard 102 (effective September 2015) from disclosing transactions with its subsidiaries.

 

Included in debtors is a loan of £Nil that was made to one of the directors (2020 -£20,250). This balance was interest free and repayable on demand.

31
Controlling party

There is no ultimate controlling party of Meridian Group Holdings Limited.

MERIDIAN GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2021
- 34 -
32
Cash generated from/(absorbed by) group operations
31 December 2021
31 October 2021
£
£
Profit/(loss) for the Period after tax
271,251
(1,290,411)
Adjustments for:
Taxation credited
(1,040)
(31,435)
Finance costs
21,584
70,507
Investment income
(1,628)
(31,140)
(Gain)/loss on disposal of tangible fixed assets
-
357
(Gain)/loss on disposal of intangible assets
-
0
26,727
Amortisation and impairment of intangible assets
19,456
44,913
Depreciation and impairment of tangible fixed assets
4,530
54,982
Other gains and losses
-
(180,581)
Equity settled share based payment expense
15,461
26,771
Movements in working capital:
(Increase)/decrease in debtors
(555,252)
1,069,101
Increase/(decrease) in creditors
424,041
(307,180)
Cash generated from/(absorbed by) operations
198,403
(547,389)
33
Cash generated from/(absorbed by) operations - company
31 December 2021
31 October 2021
£
£
Loss for the Period after tax
(74,249)
(502,441)
Adjustments for:
Taxation charged/(credited)
-
0
(32,887)
Finance costs
-
0
300
Investment income
(18,000)
(226,028)
Amortisation and impairment of intangible assets
-
44,913
Other gains and losses
-
66,293
Movements in working capital:
Decrease in debtors
100,105
51,275
Increase in creditors
44,638
111,731
Cash generated from/(absorbed by) operations
52,494
(486,844)
MERIDIAN GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2021
- 35 -
34
Analysis of changes in net funds/(debt) - group
1 November 2021
Cash flows
31 December 2021
£
£
£
Cash at bank and in hand
684,538
152,059
836,597
Borrowings excluding overdrafts
(697,990)
37,343
(660,647)
(13,452)
189,402
175,950
35
Analysis of changes in net funds - company
1 November 2021
Cash flows
31 December 2021
£
£
£
Cash at bank and in hand
26,794
(17,108)
9,686
2021-12-312021-11-01falseCCH SoftwareCCH Accounts Production 2022.200Mr C D KingabyMr M F HeathMr T Hunter Blair10126196bus:Consolidated2021-11-012021-12-31101261962021-11-012021-12-3110126196bus:Director12021-11-012021-12-3110126196bus:Director22021-11-012021-12-3110126196bus:Director32021-11-012021-12-3110126196bus:RegisteredOffice2021-11-012021-12-3110126196bus:Consolidated2021-12-31101261962021-12-3110126196bus:Consolidated2020-05-012021-10-31101261962020-05-012021-10-3110126196core:Goodwillbus:Consolidated2021-12-3110126196core:Goodwillbus:Consolidated2021-10-3110126196core:Goodwill2021-12-3110126196core:Goodwill2021-10-3110126196bus:Consolidated2021-10-3110126196core:FurnitureFittingsbus:Consolidated2021-12-3110126196core:ComputerEquipmentbus:Consolidated2021-12-3110126196core:FurnitureFittingsbus:Consolidated2021-10-3110126196core:ComputerEquipmentbus:Consolidated2021-10-3110126196core:ShareCapitalbus:Consolidated2021-12-3110126196core:ShareCapitalbus:Consolidated2021-10-3110126196core:SharePremiumbus:Consolidated2021-12-3110126196core:SharePremiumbus:Consolidated2021-10-3110126196core:CapitalRedemptionReservebus:Consolidated2021-12-3110126196core:CapitalRedemptionReservebus:Consolidated2021-10-3110126196core:OtherMiscellaneousReservebus:Consolidated2021-12-3110126196core:OtherMiscellaneousReservebus:Consolidated2021-10-3110126196core:ShareCapital2021-12-3110126196core:ShareCapital2021-10-3110126196core:SharePremium2021-12-3110126196core:SharePremium2021-10-3110126196core:CapitalRedemptionReserve2021-12-3110126196core:CapitalRedemptionReserve2021-10-3110126196core:SharePremiumbus:Consolidated2020-04-3010126196core:SharePremium2020-04-3010126196core:SharePremiumbus:Consolidated2021-10-3110126196core:SharePremium2021-10-31101261962021-10-3110126196core:ShareCapitalbus:Consolidated2020-05-012021-10-3110126196core:SharePremiumbus:Consolidated2020-05-012021-10-3110126196core:ShareCapitalbus:Consolidated2021-11-012021-12-3110126196core:SharePremiumbus:Consolidated2021-11-012021-12-3110126196core:ShareCapital2020-05-012021-10-3110126196core:SharePremium2020-05-012021-10-3110126196core:ShareCapital2021-11-012021-12-3110126196core:SharePremium2021-11-012021-12-3110126196core:Goodwill2021-11-012021-12-3110126196core:FurnitureFittings2021-11-012021-12-3110126196core:ComputerEquipment2021-11-012021-12-3110126196core:UKTaxbus:Consolidated2021-11-012021-12-3110126196core:UKTaxbus:Consolidated2020-05-012021-10-3110126196core:Goodwillbus:Consolidated2021-10-3110126196core:Goodwill2021-10-3110126196core:Goodwillbus:Consolidated2021-11-012021-12-3110126196core:FurnitureFittingsbus:Consolidated2021-10-3110126196core:ComputerEquipmentbus:Consolidated2021-10-3110126196bus:Consolidated2021-10-3110126196core:FurnitureFittingsbus:Consolidated2021-11-012021-12-3110126196core:ComputerEquipmentbus:Consolidated2021-11-012021-12-3110126196core:Subsidiary12021-11-012021-12-3110126196core:Subsidiary22021-11-012021-12-3110126196core:Subsidiary32021-11-012021-12-3110126196core:Subsidiary42021-11-012021-12-3110126196core:Subsidiary52021-11-012021-12-3110126196core:Subsidiary62021-11-012021-12-3110126196core:Subsidiary72021-11-012021-12-3110126196core:Subsidiary82021-11-012021-12-3110126196core:Subsidiary92021-11-012021-12-3110126196core:Subsidiary102021-11-012021-12-3110126196core:Subsidiary112021-11-012021-12-3110126196core:Subsidiary222021-11-012021-12-3110126196core:Subsidiary332021-11-012021-12-3110126196core:Subsidiary442021-11-012021-12-3110126196core:Subsidiary552021-11-012021-12-3110126196core:Subsidiary662021-11-012021-12-3110126196core:Subsidiary772021-11-012021-12-3110126196core:Subsidiary882021-11-012021-12-3110126196core:Subsidiary992021-11-012021-12-3110126196core:Subsidiary10102021-11-012021-12-3110126196core:CurrentFinancialInstruments2021-12-3110126196core:CurrentFinancialInstruments2021-10-3110126196core:CurrentFinancialInstrumentsbus:Consolidated2021-12-3110126196core:CurrentFinancialInstrumentsbus:Consolidated2021-10-3110126196core:WithinOneYearbus:Consolidated2021-12-3110126196core:WithinOneYearbus:Consolidated2021-10-3110126196core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3110126196core:CurrentFinancialInstrumentscore:WithinOneYear2021-10-3110126196core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2021-12-3110126196core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2021-10-3110126196core:Non-currentFinancialInstrumentscore:AfterOneYear2021-12-3110126196core:Non-currentFinancialInstrumentscore:AfterOneYear2021-10-3110126196core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2021-12-3110126196core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2021-10-3110126196core:Non-currentFinancialInstruments2021-12-3110126196core:Non-currentFinancialInstruments2021-10-3110126196bus:PrivateLimitedCompanyLtd2021-11-012021-12-3110126196bus:FRS1022021-11-012021-12-3110126196bus:Audited2021-11-012021-12-3110126196bus:ConsolidatedGroupCompanyAccounts2021-11-012021-12-3110126196bus:FullAccounts2021-11-012021-12-31xbrli:purexbrli:sharesiso4217:GBP