ACCOUNTS - Final Accounts


Caseware UK (AP4) 2020.0.247 2020.0.247 2020-12-312021-05-312021-05-102020-12-312020-12-312020-01-01falsefalsefalse 07805942 2020-01-01 2020-12-31 07805942 2019-01-01 2019-12-31 07805942 2020-12-31 07805942 2019-12-31 07805942 2019-01-01 07805942 c:CompanySecretary1 2020-01-01 2020-12-31 07805942 c:Director1 2020-01-01 2020-12-31 07805942 c:Director2 2020-01-01 2020-12-31 07805942 c:Director3 2020-01-01 2020-12-31 07805942 c:Director5 2020-01-01 2020-12-31 07805942 c:Director7 2020-01-01 2020-12-31 07805942 c:Director8 2020-01-01 2020-12-31 07805942 c:Director8 2020-12-31 07805942 c:Director10 2020-01-01 2020-12-31 07805942 c:Director11 2020-01-01 2020-12-31 07805942 c:Director12 2020-01-01 2020-12-31 07805942 c:Director12 2020-12-31 07805942 c:RegisteredOffice 2020-01-01 2020-12-31 07805942 d:PlantMachinery 2020-01-01 2020-12-31 07805942 d:OtherPropertyPlantEquipment 2020-01-01 2020-12-31 07805942 d:CurrentFinancialInstruments 2020-12-31 07805942 d:CurrentFinancialInstruments 2019-12-31 07805942 d:Non-currentFinancialInstruments 2020-12-31 07805942 d:Non-currentFinancialInstruments 2019-12-31 07805942 d:CurrentFinancialInstruments d:WithinOneYear 2020-12-31 07805942 d:CurrentFinancialInstruments d:WithinOneYear 2019-12-31 07805942 d:ShareCapital 2020-01-01 2020-12-31 07805942 d:ShareCapital 2020-12-31 07805942 d:ShareCapital 2019-01-01 2019-12-31 07805942 d:ShareCapital 2019-12-31 07805942 d:ShareCapital 2019-01-01 07805942 d:RetainedEarningsAccumulatedLosses 2020-01-01 2020-12-31 07805942 d:RetainedEarningsAccumulatedLosses 2020-12-31 07805942 d:RetainedEarningsAccumulatedLosses 2019-01-01 2019-12-31 07805942 d:RetainedEarningsAccumulatedLosses 2019-12-31 07805942 d:RetainedEarningsAccumulatedLosses 2019-01-01 07805942 c:OrdinaryShareClass1 2020-01-01 2020-12-31 07805942 c:OrdinaryShareClass1 2020-12-31 07805942 c:OrdinaryShareClass1 2019-12-31 07805942 c:FRS102 2020-01-01 2020-12-31 07805942 c:Audited 2020-01-01 2020-12-31 07805942 c:FullAccounts 2020-01-01 2020-12-31 07805942 c:PrivateLimitedCompanyLtd 2020-01-01 2020-12-31 07805942 d:Subsidiary1 2020-01-01 2020-12-31 07805942 d:Subsidiary1 1 2020-01-01 2020-12-31 07805942 d:Subsidiary2 2020-01-01 2020-12-31 07805942 d:Subsidiary2 1 2020-01-01 2020-12-31 07805942 d:Subsidiary3 2020-01-01 2020-12-31 07805942 d:Subsidiary3 1 2020-01-01 2020-12-31 07805942 d:Subsidiary4 2020-01-01 2020-12-31 07805942 d:Subsidiary4 1 2020-01-01 2020-12-31 07805942 d:Subsidiary5 2020-01-01 2020-12-31 07805942 d:Subsidiary5 1 2020-01-01 2020-12-31 07805942 d:Subsidiary6 2020-01-01 2020-12-31 07805942 d:Subsidiary6 1 2020-01-01 2020-12-31 07805942 d:Subsidiary7 2020-01-01 2020-12-31 07805942 d:Subsidiary7 1 2020-01-01 2020-12-31 07805942 d:Subsidiary8 2020-01-01 2020-12-31 07805942 d:Subsidiary8 1 2020-01-01 2020-12-31 07805942 c:Consolidated 2020-12-31 07805942 c:ConsolidatedGroupCompanyAccounts 2020-01-01 2020-12-31 07805942 6 2020-01-01 2020-12-31 07805942 d:OtherRelatedPartyRelationshipType1ComponentTotalRelatedParties 2020-01-01 2020-12-31 07805942 d:OtherRelatedPartyRelationshipType2ComponentTotalRelatedParties 2020-01-01 2020-12-31 07805942 d:Subsidiary1 2020-01-01 2020-12-31 07805942 d:Subsidiary2 2020-01-01 2020-12-31 07805942 d:OtherRelatedPartyRelationshipType1ComponentTotalRelatedParties 2020-12-31 07805942 d:Subsidiary3 2020-12-31 07805942 d:Subsidiary2 2020-12-31 07805942 d:Subsidiary1 2020-12-31 07805942 d:OtherRelatedPartyRelationshipType2ComponentTotalRelatedParties 2020-12-31 07805942 d:Subsidiary4 2020-12-31 07805942 d:Subsidiary4 2020-01-01 2020-12-31 07805942 d:Subsidiary3 2020-01-01 2020-12-31 07805942 d:KeyManagementIndividualGroup1 2020-01-01 2020-12-31 07805942 d:KeyManagementIndividualGroup1 2020-12-31 07805942 d:KeyManagementIndividualGroup2 2020-01-01 2020-12-31 07805942 d:KeyManagementIndividualGroup2 2020-12-31 07805942 d:KeyManagementIndividualGroup3 2020-01-01 2020-12-31 07805942 d:KeyManagementIndividualGroup3 2020-12-31 07805942 d:KeyManagementIndividualGroup4 2020-01-01 2020-12-31 07805942 d:KeyManagementIndividualGroup5 2020-01-01 2020-12-31 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 07805942
















SMITHCORP LIMITED




ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2020


































img0bce.png


SMITHCORP LIMITED

 
COMPANY INFORMATION


DIRECTORS
Mr D N Smith 
Mr A J Smith 
Mr D R Smith 
Mr J A H Blackiston 
Mr J A Hodkinson 
Ms S E Start 
Mr A M Dodge 




COMPANY SECRETARY
Mr A M Dodge



REGISTERED NUMBER
07805942



REGISTERED OFFICE
Bristol North Baths
Gloucester Road

Bishopston

Bristol

BS7 8BN




INDEPENDENT AUDITORS
Bishop Fleming LLP
Chartered Accountants & Statutory Auditors

Chy Nyverow

Newham Road

Truro

Cornwall

TR1 2DP






SMITHCORP LIMITED


CONTENTS



Page
Group strategic report
 
1 - 2
Directors' report
 
3 - 4
Independent auditors' report
 
5 - 8
Consolidated statement of comprehensive income
 
9
Consolidated statement of financial position
 
10
Company statement of financial position
 
11
Consolidated statement of changes in equity
 
12
Company statement of changes in equity
 
13
Consolidated Statement of cash flows
 
14
Analysis of net debt
 
15
Notes to the financial statements
 
16 - 33



SMITHCORP LIMITED

 
GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2020

INTRODUCTION
 
The directors present their strategic report for the year ended 31 December 2019.

BUSINESS REVIEW
 
SmithCorp Limited is a holding company for a group engaged in specialist resourcing. The recruitment companies are leading UK providers of temporary, contract and permanent staff within the education sector. We have recruitment offices in Bristol, Truro and London. We provide teaching and support staff across the Further Education and Compulsory Education sectors and service a wide portfolio of commercial training companies. 
We have an extensive network of high quality candidates and a strong work ethic. We operate to stringent standards in a highly regulated environment. Our methods are robust and transparent. We continue to evolve and lead best practice processes within our industry. This approach instils confidence in both clients and candidates and simplifies what would otherwise be a highly administrative process for them.
The results for the group show a pre-tax profit of £55,437 (2018 - £2,080,203) for the year and sales of £15,929,060 (2018 - £26,464,687). 
The arrival of Covid 19 made 2020 a very difficult trading year for many businesses and SmithCorp was no exception.  
In our normal financial cycle, Q4 (the start of the academic year) is when we significantly build our contractor base, Q1 and Q2 consolidate on that position and deliver the majority our profits, whilst Q3 (the end of the academic year) is the quietest as schools and colleges close for the summer break. Permanent recruitment takes place all year round. 
In 2020 our usual financial cycle was broken. Q1 began promisingly and we were tracking to outperform 2019. However, the outlook changed rapidly. School and college closures during the first national lockdown reduced our revenues to a trickle, this at the very time we would usually make most of our profits. The national reopening in Q3 coincided with the summer break so did not really help us. And whilst Q4, was an improvement on the following six months, social distancing and ongoing localised Covid 19 outbreaks made for very subdued labour market nationally.  
Against this backdrop, a like for like comparison with the previous years’ trading isn’t particularly insightful. 2020’s profits were all made during Q1 (pre-Covid 19). For the rest of the year we, reduced overheads, made use of the government furlough scheme (CJRS) and managed the business and our cashflow carefully to ensure we would be in good shape to build back after the pandemic.  
The group made use of the Coronavirus Business Interruption Loan Scheme (CBILS) in 2020 but otherwise has few long-term borrowings, and in the main is financed by retained earnings with its contract book being financed by invoice discounting arrangements.

PRINCIPAL RISKS AND UNCERTAINTIES
 
Management of the business and execution of the group's strategy are always subject to some risks. In Q1 probably the most significant of these was competition from other niche, and some multi-sector recruiters. From Q2 onwards all significant risks stemmed from Covid 19. 
The pandemic has been a major disruptor. As well as dramatically subduing the labour market and hence directly impacting our revenues, the national lockdowns and social distancing have fundamentally changed home/office working patterns and wider attitudes to work. Prolonged time out of the business for some furloughed employees has led them to change career direction and leave the industry altogether.    
 

Page 1


SMITHCORP LIMITED


GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020

FINANCIAL KEY PERFORMANCE INDICATORS
 
Given the straightforward nature of the business, the group’s directors believe analysis using KPIs is not necessary for an understanding of the development, performance or position of the business.

BUSINESS DEVELOPMENT
We remain committed to delivering a high quality, high speed service to both our candidates and clients. This has been a cornerstone of our approach since 2004 and will not change. We ceased operating field based Client Relationship Managers in 2020 and instead now offer online marketing and client feedback capabilities. 

CHARITY
SmithCorp Limited, its employees and its suppliers continue to support the SmithCorp Charitable Trust. Due to Covid 19 restrictions SCCT couldn’t run its normal annual charity ball fundraiser in 2020. This event would normally raise money for an overseas aid trip, but with neither the ball or the trip able to proceed, we decided instead to join in with BBC’s ‘Big Night In’, which fortuitously was running the same evening. From the safety of our own homes on the night, we were proud to be able to raise and donate £45,832 from our employees to support a variety of worthy charities and great causes at this difficult time.
 

FUTURE OUTLOOK
We expect challenges to remain in the UK economy throughout 2021. 
Q1 2021 began with a second national lockdown and whilst the schools and colleges were better prepared and hence less disrupted the second time, our contractor base and revenues were still significantly lower than we would historically expect at this time of year.
A successful UK vaccination programme has significantly improved new business levels in Q2 2021 but we don’t expect to see sustained new growth until Q4 and even this is not a certainty. New coronavirus variants will continue to emerge, and hence future planning will remain challenging throughout 2021 and beyond. Despite this we are confident our core markets are intact and a strong bounce back should occur once social distancing can be fully relaxed. 
The pandemic has presented many challenges, but as we move back to normality it will also present new opportunities. 
Additional tutors and remedial classes will undoubtedly be required to get the student population back up to speed after such a prolonged period of disruption. In the longer term, Secondary school pupil numbers are still projected to increase for the next five years. Whilst within Further Education the new T-Level qualifications continues its roll out, all requiring additional staffing. 
We are an established player within the Education Recruitment sector. We have retained significant expertise, have a strong identity and a culture of rewarding success. We are well placed to work through the short-term uncertainties to grow and capture greater market share as we emerge from the pandemic. 


This report was approved by the board on 29 September 2021 and signed on its behalf.



Mr J A Hodkinson
Director

Page 2


SMITHCORP LIMITED

 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2020

The directors present their report and the financial statements for the year ended 31 December 2020.

DIRECTORS' RESPONSIBILITIES STATEMENT

The directors are responsible for preparing the Group strategic report, the Directors' report and the consolidated 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 applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and the Group 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 for the Group's financial statements and then apply them consistently;

make judgments and accounting estimates that are reasonable and prudent;

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

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

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

PRINCIPAL ACTIVITY

The principal activity of the company during the year was that of a holding company.

RESULTS AND DIVIDENDS

The loss for the year, after taxation, amounted to £10,816 (2019: profit £1,601,110).

No further amounts are recommended to be paid by way of dividends in respect of this financial period.

DIRECTORS

The directors who served during the year were:

Mr D N Smith 
Mr A J Smith 
Mr D R Smith 
Mr J A H Blackiston 
Mr J A Hodkinson 
Mr J B Edwards (resigned 31 May 2021)
Ms S E Start 
Mr A M Dodge 
Mrs D A Willmott (resigned 10 May 2021)

MATTERS COVERED IN THE STRATEGIC REPORT

Items required under Schedule 7 above to be disclosed in the directors' report are set out in the strategic report in accordance with s.414C(11) CA 2006.

Page 3


SMITHCORP LIMITED
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
DISCLOSURE OF INFORMATION TO AUDITORS

Each of the persons who are directors at the time when this Directors' report is approved has confirmed that:
 
so far as the director is aware, there is no relevant audit information of which the company and the Group's auditors are unaware, and

the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the company and the Group's auditors are aware of that information.

AUDITORS

The auditorsBishop Fleming LLPwill be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

This report was approved by the board and signed on its behalf.
 






Mr J A Hodkinson
Director

Date: 29 September 2021

Bristol North Baths
Gloucester Road
Bishopston
Bristol
BS7 8BN

Page 4


SMITHCORP LIMITED

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF SMITHCORP LIMITED
OPINION


We have audited the financial statements of SmithCorp Limited (the 'parent company') and its subsidiaries (the 'Group') for the year ended 31 December 2020, which comprise the Group Statement of comprehensive income, the Group and company Statements of financial position, the Group Statement of cash flows, the Group and company Statement of changes in equity and the related notes, including a summary of significant accounting policiesThe 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 2020 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 Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the Group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council's Ethical Standard and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.


CONCLUSIONS RELATING TO GOING CONCERN


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


Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the Group's or the 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 Auditors' report thereon.  The directors are responsible for the other information contained within the Annual Report.  Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated.  If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves.  If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.


We have nothing to report in this regard.


Page 5


SMITHCORP LIMITED
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF SMITHCORP LIMITED (CONTINUED)

OPINION 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 Group 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 Group 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 its environment obtained in the course of the audit, we have not identified material misstatements in the Group 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 set out on page 3, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.


In preparing the financial statements, the directors are responsible for assessing the 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.


Page 6


SMITHCORP LIMITED
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF SMITHCORP LIMITED (CONTINUED)

AUDITORS' RESPONSIBILITIES FOR THE AUDIT OF THE FINANCIAL STATEMENTS
 

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an Auditors' 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 Group financial statements.


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

• We have considered the nature of the sector, control environment and financial performance;
• We have considered the results of enquiries with management and directors in relation to their own    identification and assessment of the risk of irregularities within the entity; and
• We have reviewed the documentation of key processes and controls and performed walkthroughs of    transactions to confirm that the systems are operating in line with documentation; and
• Any matters identified having obtained and reviewed the Group’s documentation of their policies and    procedures relating to:
 o  Identifying, evaluation and complying with laws and regulations and whether they were aware of any        instances of non-compliance;
 o  Detecting and responding to the risks of fraud and whether they have knowledge of any actual,         suspected or alleged fraud;
 o  The internal controls established to mitigate risks of fraud or noncompliance with laws and regulations;
• We have considered the matters discussed among the audit engagement team regarding how and where   fraud might occur in the financial statements and any potential indicators of fraud.
As a result of these procedures, we have considered the opportunities and incentives that may exist within the organisation for fraud and identified the highest area of risk to be in relation to income recognition, with a particular risk in relation to year-end cut off. In common with all audits under ISAs (UK) we are also required to perform specific procedures to respond to the risk of management override.
We have also obtained understanding of the legal and regulatory frameworks that the Groups operates in, focusing on provisions of those laws and regulations that had a direct effect on the determination of material amounts and disclosures in the financial statements. The key laws and regulations we considered in this context included the Companies Act 2006, FRS 102 and UK tax legislation
In addition, we considered the provisions of other laws and regulations that do not have a direct effect on the financial statements but compliance with which may be fundamental to the Group’s ability to operate or avoid a material penalty. These include, data protection regulations, health and safety regulations, employment legislation, money laundering legislation and aspects of the Children’s Act and Education Act relating to the recruitment industry.
Our procedures to respond to risks identified included the following:
• Reviewing the financial statement disclosures and testing to supporting documentation to assess     compliance with provisions of relevant laws and regulations described as having a direct effect on the    financial statements;
• Performing analytical procedures to identify unusual or unexpected relationships that may indicate risks of   material misstatement due to fraud;
• Reviewing board meeting minutes;
• Enquiring of management in relation to actual and potential claims or litigations;
• Performing detailed transactional testing in relation to the recognition of income, specifically grants and    legacies, with a particular focus around year-end cut off; and
 
Page 7


SMITHCORP LIMITED
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF SMITHCORP LIMITED (CONTINUED)

• In addressing the risk of fraud through management override of controls, testing the appropriateness of    journal entries and other adjustments; assessing whether the judgments made in accounting estimates    are indicative of potential bias; and evaluating the business rationale of significant transactions that are    unusual or outside the normal course of business.
We also communicated identified laws and regulations and potential fraud risks to all members of the
engagement team and remained alert to possible indicators of fraud or non-compliance with laws and
regulations throughout the audit.
As a result of the inherent limitations of an audit, there is a risk that not all irregularities, including a material misstatement in financial statements or non-compliance with regulation, will be detected by us. The risk increases the further removed compliance with a law and regulation is from the events and transactions reflected in the financial statements, given we will be less likely to be aware of it, or should the irregularity occur as a result of fraud rather than a one-off error, as this may involve 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 Auditors' report.


USE OF OUR REPORT
 

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006Our 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 Auditors' 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.






Alison Oliver FCA (Senior statutory auditor)
for and on behalf of
Bishop Fleming LLP
Chartered Accountants
Statutory Auditors
Chy Nyverow
Newham Road
Truro
Cornwall
TR1 2DP

30 September 2021
Page 8


SMITHCORP LIMITED

 
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2020

2020
2019
Note
£
£

  

Turnover
 4 
15,929,060
26,464,687

Cost of sales
  
(13,400,509)
(20,276,000)

GROSS PROFIT
  
2,528,551
6,188,687

Administrative expenses
  
(3,259,719)
(4,065,328)

Other operating income
  
806,104
-

OPERATING PROFIT
 5 
74,936
2,123,359

Interest payable and expenses
 8 
(19,499)
(43,156)

PROFIT BEFORE TAXATION
  
55,437
2,080,203

Tax on profit
 9 
(66,253)
(479,093)

(LOSS)/PROFIT FOR THE FINANCIAL YEAR
  
(10,816)
1,601,110

  

  

TOTAL COMPREHENSIVE INCOME FOR THE YEAR
  
(10,816)
1,601,110

  

  

The notes on pages 16 to 33 form part of these financial statements.

Page 9


SMITHCORP LIMITED
REGISTERED NUMBER:07805942

CONSOLIDATED STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2020

2020
2019
Note
£
£

FIXED ASSETS
  

Intangible assets
 12 
3,510,230
3,821,792

Tangible assets
 13 
240,467
185,604

  
3,750,697
4,007,396

CURRENT ASSETS
  

Debtors: amounts falling due within one year
 15 
2,258,124
4,813,219

Cash at bank and in hand
 16 
1,247,777
234,634

  
3,505,901
5,047,853

Creditors: amounts falling due within one year
 17 
(2,055,945)
(3,930,538)

NET CURRENT ASSETS
  
 
 
1,449,956
 
 
1,117,315

TOTAL ASSETS LESS CURRENT LIABILITIES
  
5,200,653
5,124,711

Creditors: amounts falling due after more than one year
 18 
(610,244)
(10,245)

PROVISIONS FOR LIABILITIES
  

Other provisions
  
(120,000)
-

  
 
 
(120,000)
 
 
-

NET ASSETS
  
4,470,409
5,114,466


CAPITAL AND RESERVES
  

Called up share capital 
 22 
6,544,200
6,544,200

Profit and loss account
  
(2,073,791)
(1,429,734)

EQUITY ATTRIBUTABLE TO OWNERS OF THE PARENT COMPANY
  
4,470,409
5,114,466

  
4,470,409
5,114,466


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 





Mr J A Hodkinson
Director

Date: 29 September 2021

The notes on pages 16 to 33 form part of these financial statements.

Page 10


SMITHCORP LIMITED
REGISTERED NUMBER:07805942

COMPANY STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2020

2020
2019
Note
£
£

FIXED ASSETS
  

Investments
 14 
6,391,128
6,391,128

  
6,391,128
6,391,128

CURRENT ASSETS
  

Debtors: amounts falling due after more than one year
 15 
19,998
19,998

Debtors: amounts falling due within one year
 15 
94,869
244,869

  
114,867
264,867

Creditors: amounts falling due within one year
 17 
(10,714)
(10,714)

NET CURRENT ASSETS
  
 
 
104,153
 
 
254,153

TOTAL ASSETS LESS CURRENT LIABILITIES
  
6,495,281
6,645,281

  

  

NET ASSETS EXCLUDING PENSION ASSET
  
6,495,281
6,645,281

NET ASSETS
  
6,495,281
6,645,281


CAPITAL AND RESERVES
  

Called up share capital 
 22 
6,544,200
6,544,200

Profit and loss account brought forward
  
101,081
281,081

Profit for the year
  
483,241
2,182,592

Other changes in the profit and loss account

  

(633,241)
(2,362,592)

Profit and loss account carried forward
  
(48,919)
101,081

  
6,495,281
6,645,281


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 





Mr J A Hodkinson
Director

Date: 29 September 2021

The notes on pages 16 to 33 form part of these financial statements.

Page 11


SMITHCORP LIMITED


CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2020


Called up share capital
Profit and loss account
Equity attributable to owners of parent company
Total equity

£
£
£
£


At 1 January 2019
6,544,200
(668,249)
5,875,951
5,875,951


Comprehensive income for the year

Profit for the year
-
1,601,110
1,601,110
1,601,110
Total comprehensive income for the year
-
1,601,110
1,601,110
1,601,110

Dividends: Equity capital
-
(2,362,595)
(2,362,595)
(2,362,595)


Total transactions with owners
-
(2,362,595)
(2,362,595)
(2,362,595)



At 1 January 2020
6,544,200
(1,429,734)
5,114,466
5,114,466


Comprehensive income for the year

Loss for the year
-
(10,816)
(10,816)
(10,816)
Total comprehensive income for the year
-
(10,816)
(10,816)
(10,816)

Dividends: Equity capital
-
(633,241)
(633,241)
(633,241)


Total transactions with owners
-
(633,241)
(633,241)
(633,241)


At 31 December 2020
6,544,200
(2,073,791)
4,470,409
4,470,409


The notes on pages 16 to 33 form part of these financial statements.

Page 12


SMITHCORP LIMITED


COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2020


Called up share capital
Profit and loss account
Total equity

£
£
£


At 1 January 2019
6,544,200
281,081
6,825,281


Comprehensive income for the year

Profit for the year
-
2,182,592
2,182,592
Total comprehensive income for the year
-
2,182,592
2,182,592


Contributions by and distributions to owners

Dividends: Equity capital
-
(2,362,592)
(2,362,592)


Total transactions with owners
-
(2,362,592)
(2,362,592)



At 1 January 2020
6,544,200
101,081
6,645,281


Comprehensive income for the year

Profit for the year

-
483,241
483,241
Total comprehensive income for the year
-
483,241
483,241


Contributions by and distributions to owners

Dividends: Equity capital
-
(633,241)
(633,241)


Total transactions with owners
-
(633,241)
(633,241)


At 31 December 2020
6,544,200
(48,919)
6,495,281


The notes on pages 16 to 33 form part of these financial statements.

Page 13


SMITHCORP LIMITED


CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2020

2020
2019
£
£

CASH FLOWS FROM OPERATING ACTIVITIES

Profit for the financial year
(10,816)
1,601,110

ADJUSTMENTS FOR:

Amortisation of intangible assets
311,562
311,562

Depreciation of tangible assets
114,084
154,002

Loss on disposal of tangible assets
13,126
5,155

Interest paid
19,499
43,156

Taxation charge
66,253
479,093

Decrease in debtors
2,078,226
160,583

(Decrease)/increase in creditors
(30,454)
25,079

Increase in provisions
120,000
-

Corporation tax (paid)
(158,521)
(659,128)

NET CASH GENERATED FROM OPERATING ACTIVITIES

2,522,959
2,120,612


CASH FLOWS FROM INVESTING ACTIVITIES

Sale of intangible assets
-
(932)

Purchase of tangible fixed assets
(183,233)
(74,029)

Sale of tangible fixed assets
1,160
135

NET CASH FROM INVESTING ACTIVITIES

(182,073)
(74,826)

CASH FLOWS FROM FINANCING ACTIVITIES

New secured loans
600,000
486,809

Repayment of other loans
(1,258,938)
-

Repayment of/new finance leases
(16,065)
(4,386)

Dividends paid
(633,241)
(2,362,595)

Interest paid
(19,499)
(43,156)

NET CASH USED IN FINANCING ACTIVITIES
(1,327,743)
(1,923,328)

INCREASE IN CASH AND CASH EQUIVALENTS
1,013,143
122,458

Cash and cash equivalents at beginning of year
234,634
112,176

CASH AND CASH EQUIVALENTS AT THE END OF YEAR
1,247,777
234,634


CASH AND CASH EQUIVALENTS AT THE END OF YEAR COMPRISE:

Cash at bank and in hand
1,247,777
234,634

1,247,777
234,634


The notes on pages 16 to 33 form part of these financial statements.

Page 14


SMITHCORP LIMITED


CONSOLIDATED ANALYSIS OF NET DEBT
FOR THE YEAR ENDED 31 DECEMBER 2020




At 1 January 2020
Cash flows
At 31 December 2020
£

£

£

Cash at bank and in hand

234,634

1,013,143

1,247,777

Debt due after 1 year

-

(600,000)

(600,000)

Debt due within 1 year

(1,264,734)

1,108,938

(155,796)

Finance leases

(16,065)

16,065

-



(1,046,165)
1,538,146
491,981

The notes on pages 16 to 33 form part of these financial statements.

Page 15


SMITHCORP LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2020

1.ACCOUNTING POLICIES

 
1.1

BASIS OF PREPARATION OF FINANCIAL STATEMENTS

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires Group management to exercise judgment in applying the Group's accounting policies (see note 3).

The company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Statement of comprehensive income in these financial statements.

The financial statements use British Pounds Sterling as the presentation currency, and are rounded to the nearest £1 throughout.

The following principal accounting policies have been applied:

 
1.2

BASIS OF CONSOLIDATION

The consolidated financial statements present the results of Group and its own subsidiaries ("the Group") as they formed a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.
The consolidated financial statements incorporate the results of business combinations using the purchase method. In the Statement of financial position, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair values at the acquisition date. The results of acquired operations are included in the Consolidated statement of comprehensive income from the date on which control is obtained. They are deconsolidated from the date control ceases.

 
1.3

GOING CONCERN

Subsequent to the balance sheet date, in March 2020, the UK has been significantly impacted by the
Covid-19 pandemic. The impact on many businesses and sectors across the UK, Europe and the globe have been unprecedented, and at the date of these financial statements, the outcome of the outbreak still remains uncertain.
The directors anticipate that the Group will continue to operate within its available resources, and be able to tolerate a reasonable level of unforeseen circumstance for a period of at least 12 months from the date of these financial statements. The financial statements have therefore been prepared on a going concern basis.

Page 16


SMITHCORP LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2020

1.ACCOUNTING POLICIES (continued)

 
1.4

REVENUE

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Group and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Group will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

 
1.5

OPERATING LEASES: THE GROUP AS LESSEE

Rentals paid under operating leases are charged to profit or loss on a straight line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

 
1.6

GOVERNMENT GRANTS

Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to profit or loss at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income.
Grants of a revenue nature are recognised in the Consolidated statement of comprehensive income in the same period as the related expenditure.

 
1.7

FINANCE COSTS

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

Page 17


SMITHCORP LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2020

1.ACCOUNTING POLICIES (continued)

 
1.8

INTANGIBLE ASSETS

GOODWILL
Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of the Group's share of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, Goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight line basis to the Income statement over its useful economic life.
Amortisation is provided on the following basis:
        Goodwill                                            -             5 % on cost

 
1.9

PENSIONS

DEFINED CONTRIBUTION PENSION PLAN

The Group operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Group pays fixed contributions into a separate entity. Once the contributions have been paid the Group has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Statement of financial position. The assets of the plan are held separately from the Group in independently administered funds.

 
1.10

CURRENT AND DEFERRED TAXATION

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company and the Group operate and generate income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the Statement of financial position date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits;
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met; and
Where they relate to timing differences in respect of interests in subsidiaries, associates, branches and joint ventures and the Group can control the reversal of the timing differences and such reversal is not considered probable in the foreseeable future.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

Page 18


SMITHCORP LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2020

1.ACCOUNTING POLICIES (continued)

 
1.11

TANGIBLE FIXED ASSETS

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

The Group adds to the carrying amount of an item of fixed assets the cost of replacing part of such an item when that cost is incurred, if the replacement part is expected to provide incremental future benefits to the Group. The carrying amount of the replaced part is derecognised. Repairs and maintenance are charged to profit or loss during the period in which they are incurred.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight line and reducing balance methods..

Depreciation is provided on the following basis:

Plant and machinery
-
25%
reducing balance and 33% straight line
Leasehold property improvements
-
33%
straight line

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
1.12

VALUATION OF INVESTMENTS

Investments in subsidiaries are measured at cost less accumulated impairment.

 
1.13

DEBTORS

Short term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
1.14

CASH AND CASH EQUIVALENTS

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

In the Consolidated statement of cash flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the Group's cash management.

 
1.15

CREDITORS

Short term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

Page 19


SMITHCORP LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2020

1.ACCOUNTING POLICIES (continued)

 
1.16

PROVISIONS FOR LIABILITIES

Provisions are made where an event has taken place that gives the Group a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.
Provisions are charged as an expense to profit or loss in the year that the Group becomes aware of the obligation, and are measured at the best estimate at the Statement of financial position date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.
When payments are eventually made, they are charged to the provision carried in the Statement of financial position.

 
1.17

FINANCIAL INSTRUMENTS

The Group only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in ordinary shares.

Debt instruments (other than those wholly repayable or receivable within one year), including loans and other accounts receivable and payable, are initially measured at present value of the future cash flows and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade debtors and creditors, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received. However, if the arrangements of a short-term instrument constitute a financing transaction, like the payment of a trade debt deferred beyond normal business terms or in case of an out-right short-term loan that is not at market rate, the financial asset or liability is measured, initially at the present value of future cash flows discounted at a market rate of interest for a similar debt instrument and subsequently at amortised cost, unless it qualifies as a loan from a director in the case of a small company, or a public benefit entity concessionary loan.

Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the Consolidated statement of comprehensive income.

For financial assets measured at cost less impairment, the impairment loss is measured as the difference between an asset's carrying amount and best estimate of the recoverable amount, which is an approximation of the amount that the Group would receive for the asset if it were to be sold at the reporting date.

 
1.18

DIVIDENDS

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

Page 20


SMITHCORP LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2020

2.


COMPANY INFORMATION

SmithCorp Limited is a private company limited by shares registered in England and Wales, registered number 07805942. The registered office is Bristol North Baths, Gloucester Road, Bishopston, Bristol, BS7 8BN.


3.



JUDGMENTS IN APPLYING ACCOUNTING POLICIES AND KEY SOURCES OF ESTIMATION UNCERTAINTY

Preparation of the financial statements requires management to make significant judgments and estimates. These items in the financial statements where these judgmental and estimates have been made include:
Goodwill and intangible assets
Positive goodwill acquired on each business combination is capitalised, classified as an asset on the statement of financial position and amortised on a straight line basis over its useful life.
The company establishes a reliable estimate of the useful life of goodwill and intangible assets arising on business combinations. This estimate is based on a variety of factors such as the expected use of the acquired business, the expected useful life of the cash generating units to which the asset is attributed, any legal, regulatory or contractual provisions that can limit useful life and assumptions that market participants would consider in respect of similar businesses.
Tangible fixed assets and depreciation
Tangible fixed assets are capitalised, classified as assets on the statement of financial position and depreciated over their useful lives in accordance with the policies above.
The company establishes a reliable estimate of the useful life of tangible fixed assets based on a variety of factors such as the expected use of the acquired assets, and the expected date that replacement will be required.


4.


TURNOVER

The whole of the turnover is attributable to the group's recruitment services activities.

All turnover arose within the United Kingdom.


5.


OPERATING PROFIT

The operating profit is stated after charging:

2020
2019
£
£

Depreciation of tangible fixed assets
114,084
154,002

Amortisation of intangible assets, including goodwill
311,562
311,562

Fees payable to the Group's auditor and its associates for the audit of the Company's annual financial statements
20,000
20,000

Other operating lease rentals
183,308
413,472

Cost of defined contribution scheme
74,179
82,842

Page 21


SMITHCORP LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2020

6.


EMPLOYEES

Staff costs, including directors' remuneration, were as follows:


Group
Group
Company
Company
2020
2019
2020
2019
£
£
£
£


Wages and salaries
4,155,028
5,338,837
-
-

Social security costs
437,572
623,684
-
-

Cost of defined contribution scheme
74,179
82,842
-
-

4,666,779
6,045,363
-
-


The average monthly number of employees, including the directors, during the year was as follows:


        2020
        2019
            No.
            No.







Directors
9
9



Administrative
15
24



IT
3
3



Recruitment consultants and managers
96
104

123
140


7.


DIRECTORS' REMUNERATION




During the year retirement benefits were accruing to 8 directors (2019: 8) in respect of defined contribution pension schemes.
The highest paid director received remuneration of £117,413 (2019: £151,847).
The value of the company's contributions paid to a defined contribution pension scheme in respect of the highest paid director amounted to £1,204 (2019: £969)


8.


INTEREST PAYABLE AND SIMILAR EXPENSES

2020
2019
£
£


Bank interest payable
19,499
43,156

19,499
43,156

Page 22


SMITHCORP LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2020

9.


TAXATION


2020
2019
£
£

CORPORATION TAX


Current tax on profits for the year
84,671
498,055

Adjustments in respect of previous periods
-
1,826


84,671
499,881


TOTAL CURRENT TAX
84,671
499,881

DEFERRED TAX


Origination and reversal of timing differences
(18,418)
(20,788)

TOTAL DEFERRED TAX
(18,418)
(20,788)


TAXATION ON PROFIT ON ORDINARY ACTIVITIES
66,253
479,093

FACTORS AFFECTING TAX CHARGE FOR THE YEAR

The tax assessed for the year is higher than (2019: higher than) the standard rate of corporation tax in the UK of 19% (2019: 19%). The differences are explained below:

2020
2019
£
£


Profit on ordinary activities before tax
55,437
2,080,203


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 19% (2019: 19%)
10,533
395,239

EFFECTS OF:


Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
11,356
1,322

Capital allowances for year in excess of depreciation
1,980
2,974

Other differences leading to an increase in the tax charge
42,384
79,558

TOTAL TAX CHARGE FOR THE YEAR
66,253
479,093


FACTORS THAT MAY AFFECT FUTURE TAX CHARGES

There were no factors that may affect future tax charges.



Page 23


SMITHCORP LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2020

10.


DIVIDENDS

2020
2019
£
£


Dividends paid on equity capital
633,241
2,362,595

633,241
2,362,595


11.


PARENT COMPANY PROFIT FOR THE YEAR

The company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Statement of comprehensive income in these financial statements. The profit after tax of the parent company for the year was £483,241 (2019: £2,182,592).

Page 24


SMITHCORP LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2020

12.


INTANGIBLE ASSETS

Group





Goodwill

£



COST


At 1 January 2020
6,231,230



At 31 December 2020
6,231,230



AMORTISATION


At 1 January 2020
2,409,438


Charge for the year on owned assets
311,562



At 31 December 2020

2,721,000



NET BOOK VALUE



At 31 December 2020
3,510,230



At 31 December 2019
3,821,792



Page 25


SMITHCORP LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2020

13.


TANGIBLE FIXED ASSETS

Group






Plant and machinery
Motor vehicles
Leasehold property
Total

£
£
£
£



COST OR VALUATION


At 1 January 2020
999,641
22,211
372,836
1,394,688


Additions
36,233
-
147,000
183,233


Disposals
(4,380)
(22,211)
-
(26,591)



At 31 December 2020
1,031,494
-
519,836
1,551,330



DEPRECIATION



At 1 January 2020
873,595
6,273
329,216
1,209,084


Charge for the year on owned assets
63,038
3,069
47,977
114,084


Disposals
(2,963)
(9,342)
-
(12,305)



At 31 December 2020
933,670
-
377,193
1,310,863



NET BOOK VALUE




At 31 December 2020
97,824
-
142,643
240,467



At 31 December 2019
126,046
15,938
43,620
185,604

The net book value of assets held under finance leases or hire purchase contracts, included above, are as follows:


2020
2019
£
£



Motor vehicles
-
15,938

-
15,938

Page 26


SMITHCORP LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2020

14.


FIXED ASSET INVESTMENTS

Company





Investments in subsidiary companies

£



COST OR VALUATION



At 1 January 2020
6,391,128



At 31 December 2020

6,391,128





SUBSIDIARY UNDERTAKINGS


The following were subsidiary undertakings of the company:

Name

Class of shares

Holding

jjFOX Limited
Ordinary
100%
Boston Rose Limited
Ordinary
100%
Edgware Associates Limited
Ordinary
100%
Teaching Professionals Limited (formerly Parker White Consulting Limited)
Ordinary
100%
Education Staffbank Limited
Ordinary
100%
Omnia People Limited
Ordinary
100%
SmithCorp (Portishead) Limited
Ordinary
100%
Bushido Limited
Ordinary
100%

The aggregate of the share capital and reserves as at 31 December 2020 and the profit or loss for the year ended on that date for the subsidiary undertakings was as follows:

Name
Profit/(Loss)
£

jjFOX Limited
139,512

Boston Rose Limited
75,216

Edgware Associates Limited
5,221

Teaching Professionals Limited (formerly Parker White Consulting Limited)
(105)

Education Staffbank Limited
113,305

Omnia People Limited
(32,403)

SmithCorp (Portishead) Limited
-

Bushido Limited
-

Page 27


SMITHCORP LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2020

15.


DEBTORS

Group
Group
Company
Company
2020
2019
2020
2019
£
£
£
£


Amounts owed by group undertakings
-
-
19,998
19,998

-
-
19,998
19,998


Group
Group
Company
Company
2020
2019
2020
2019
£
£
£
£


Trade debtors
1,335,313
3,330,406
-
-

Amounts owed by group undertakings
-
-
321
321

Other debtors
464,469
928,366
94,548
244,548

Prepayments and accrued income
427,921
542,444
-
-

Deferred taxation
30,421
12,003
-
-

2,258,124
4,813,219
94,869
244,869



16.


CASH AND CASH EQUIVALENTS

Group
Group
2020
2019
£
£

Cash at bank and in hand
1,247,777
234,634

1,247,777
234,634


Page 28


SMITHCORP LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2020

17.


CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group
Group
Company
Company
2020
2019
2020
2019
£
£
£
£

Other loans
4,739
1,263,677
-
-

Trade creditors
64,478
77,784
-
-

Amounts owed to group undertakings
-
-
9,656
9,656

Corporation tax
84,032
653,169
-
-

Other taxation and social security
985,536
808,004
-
-

Obligations under finance lease and hire purchase contracts
-
16,065
-
-

Other creditors
207,373
76,480
1,058
1,058

Accruals and deferred income
709,787
1,035,359
-
-

2,055,945
3,930,538
10,714
10,714


Included in other loans are liabilities of £nil (2019 - £1,258,937) in respect of invoice discounting arrangements that are secured over the group's trade debtors.


18.


CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR

Group
Group
2020
2019
£
£

Bank loans
600,000
-

Other creditors
10,244
10,245

610,244
10,245




Page 29


SMITHCORP LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2020

19.


LOANS

Analysis of the maturity of loans is given below:


Group
Group
2020
2019
£
£

AMOUNTS FALLING DUE WITHIN ONE YEAR

Other loans
4,739
1,263,677


4,739
1,263,677


AMOUNTS FALLING DUE 2-5 YEARS

Bank loans
600,000
-


604,739
1,263,677


Page 30


SMITHCORP LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2020

20.


DEFERRED TAXATION


Group



2020


£






At beginning of year
12,003


Charged to the profit or loss
18,418



AT END OF YEAR
30,421

The deferred tax asset is made up as follows:

Group
Group
2020
2019
£
£

Fixed asset timing differences
(15,406)
(5,093)

Short term timing differences
45,827
17,096

30,421
12,003


21.


PROVISIONS


Group



Property repairs

£





Charged to profit or loss
120,000



AT 31 DECEMBER 2020
120,000


22.


SHARE CAPITAL

2020
2019
£
£
ALLOTTED, CALLED UP AND FULLY PAID



6,544,200 (2019: 6,544,200) A ordinary shares of £1.00 each
6,544,200
6,544,200


Page 31


SMITHCORP LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2020

23.


SHARE BASED PAYMENTS

On 26 August 2016, the company granted share options of 348,796 ordinary £1 shares to employees under an EMI option scheme at a price of £0.72 per ordinary share. The value of the equity instruments granted was determined by a third party professional on an EBITDA multiple basis.
These equity settled options are for a maximum of 10 years from the date of grant, and are contingent on certain conditions being met. During the year, no share options were exercised.


24.


PENSION COMMITMENTS

The Group operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Group in an independently administered fund. The pension cost charge represents contributions payable by the Group to the fund and amounted to £74,179 (2019 - £82,842). There were no outstanding or prepaid contributions at the balance sheet date.


25.


COMMITMENTS UNDER OPERATING LEASES

At 31 December 2020 the Group had future minimum lease payments due under non-cancellable operating leases for each of the following periods:


Group
Group
2020
2019
£
£

LAND AND BUILDINGS

Not later than 1 year
351,300
164,961

Later than 1 year and not later than 5 years
938,475
142,275

1,289,775
307,236
Group
Group
2020
2019
£
£

OTHER

Not later than 1 year
240,834
180,119

Later than 1 year and not later than 5 years
94,861
34,498

335,695
214,617

 






Page 32


SMITHCORP LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2020

26.


RELATED PARTY TRANSACTIONS

At the year end, the group was owed £95,191 (2019 - £224,320) by SmithCorp Investments Limited.  SmithCorp Investments Limited is a company under common control.
At the year end, the group was owed £25,050 (2019 - £nil) by SCHQ Limited. SCHQ Limited is a company under common control.
At the year end, the group was owed £45,117 (2019 - £104,384) by T15 International Limited. T15 International Limited is a company under common control.
At the year end, the group was owed £24,524 (2019 - £26,024) by SCI Jersey Limited. SCI Jersey Limited is a company under common control.
At the year end, the group was owed £9,883 (2019 - £31,549) by SmithCorp Charitable Trust. Smithcorp Charitable Trust is a company under common control.
At the year end, the group owed £1,849 (2019 - £2,233) to TEMP-PAYE Limited.  TEMP-PAYE Limited is a company under common control.
At the year end, the group owed £49,924 (2019 - was owed £76) to Mr A J Smith, £49,924 (2019 - Was owed £76) to Mr D N Smith, and £49,924 (2019 - was owed £76) to Mr D R Smith, the directors. The accounts are interest free.  During the year, the group paid dividends of £197,685 (2019 - £727,031) each to Mr A J Smith, Mr D N Smith, and Mr D R Smith.  Mr D N Smith, Mr D R Smith and Mr A J Smith,  directors, have also jointly given £600,000 personal guaranteees on the debts of the group to the group's bankers.
During the year, the group paid dividends of £14,648 (2019 - £66,161) to Mr J Hodkinson, a director.  At the year end, the group owed £nil to Mr J Hodkinson (2019 - £481).
During the year, the group paid dividends of £25,528 to (2019 - £115,338) to Mr J B Edwards, a director. At the year end, the group owed £nil (2019 - £576) to Mr J B Edwards.
All directors and certain senior employees who have authority and responsibility for planning, directing and controlling the activities of the group are considered to be key management personnel.  Total compensation (including remuneration and social security contributions) in respect of these individuals is £730,300 (2019 - £872,271).

 
Page 33