ACCOUNTS - Final Accounts


Caseware UK (AP4) 2022.0.179 2022.0.179 2021-05-012021-05-01false2021-05-01falsefalse7271 02287394 2021-05-01 2022-04-30 02287394 2020-05-01 2021-04-30 02287394 2022-04-30 02287394 2021-04-30 02287394 2020-05-01 02287394 3 2021-05-01 2022-04-30 02287394 3 2020-05-01 2021-04-30 02287394 5 2021-05-01 2022-04-30 02287394 5 2020-05-01 2021-04-30 02287394 1 2021-05-01 2022-04-30 02287394 e:Director1 2021-05-01 2022-04-30 02287394 e:Director1 2022-04-30 02287394 e:Director2 2021-05-01 2022-04-30 02287394 e:Director3 2021-05-01 2022-04-30 02287394 e:Director4 2021-05-01 2022-04-30 02287394 e:Director5 2021-05-01 2022-04-30 02287394 e:Director6 2021-05-01 2022-04-30 02287394 e:Director6 2022-04-30 02287394 e:Director7 2021-05-01 2022-04-30 02287394 e:Director8 2021-05-01 2022-04-30 02287394 e:Director9 2021-05-01 2022-04-30 02287394 e:Director10 2021-05-01 2022-04-30 02287394 e:Director11 2021-05-01 2022-04-30 02287394 e:Director12 2021-05-01 2022-04-30 02287394 e:Director13 2021-05-01 2022-04-30 02287394 e:Director14 2021-05-01 2022-04-30 02287394 e:Director15 2021-05-01 2022-04-30 02287394 e:Director16 2021-05-01 2022-04-30 02287394 e:Director17 2021-05-01 2022-04-30 02287394 e:Director18 2021-05-01 2022-04-30 02287394 e:Director18 2022-04-30 02287394 e:Director19 2021-05-01 2022-04-30 02287394 e:Director19 2022-04-30 02287394 e:Director20 2021-05-01 2022-04-30 02287394 e:Director20 2022-04-30 02287394 e:RegisteredOffice 2021-05-01 2022-04-30 02287394 e:Agent1 2021-05-01 2022-04-30 02287394 d:Buildings d:ShortLeaseholdAssets 2021-05-01 2022-04-30 02287394 d:Buildings d:ShortLeaseholdAssets 2022-04-30 02287394 d:Buildings d:ShortLeaseholdAssets 2021-04-30 02287394 d:FurnitureFittings 2021-05-01 2022-04-30 02287394 d:FurnitureFittings 2022-04-30 02287394 d:FurnitureFittings 2021-04-30 02287394 d:FurnitureFittings d:OwnedOrFreeholdAssets 2021-05-01 2022-04-30 02287394 d:ComputerEquipment 2021-05-01 2022-04-30 02287394 d:ComputerEquipment 2022-04-30 02287394 d:ComputerEquipment 2021-04-30 02287394 d:ComputerEquipment d:OwnedOrFreeholdAssets 2021-05-01 2022-04-30 02287394 d:OwnedOrFreeholdAssets 2021-05-01 2022-04-30 02287394 d:Goodwill 2021-05-01 2022-04-30 02287394 d:Goodwill 2022-04-30 02287394 d:Goodwill 2021-04-30 02287394 d:CurrentFinancialInstruments 2022-04-30 02287394 d:CurrentFinancialInstruments 2021-04-30 02287394 d:CurrentFinancialInstruments 3 2022-04-30 02287394 d:CurrentFinancialInstruments 3 2021-04-30 02287394 d:Non-currentFinancialInstruments 2022-04-30 02287394 d:Non-currentFinancialInstruments 2021-04-30 02287394 d:CurrentFinancialInstruments d:WithinOneYear 2022-04-30 02287394 d:CurrentFinancialInstruments d:WithinOneYear 2021-04-30 02287394 d:Non-currentFinancialInstruments d:AfterOneYear 2022-04-30 02287394 d:Non-currentFinancialInstruments d:AfterOneYear 2021-04-30 02287394 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2022-04-30 02287394 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2021-04-30 02287394 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2022-04-30 02287394 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2021-04-30 02287394 d:UKTax 2021-05-01 2022-04-30 02287394 d:UKTax 2020-05-01 2021-04-30 02287394 d:ShareCapital 2022-04-30 02287394 d:ShareCapital 2021-04-30 02287394 d:RetainedEarningsAccumulatedLosses 2021-05-01 2022-04-30 02287394 d:RetainedEarningsAccumulatedLosses 2022-04-30 02287394 d:RetainedEarningsAccumulatedLosses d:PriorPeriodIncreaseDecrease 2021-05-01 2022-04-30 02287394 d:RetainedEarningsAccumulatedLosses 2020-05-01 2021-04-30 02287394 d:RetainedEarningsAccumulatedLosses 2021-04-30 02287394 d:RetainedEarningsAccumulatedLosses d:RestatedAmount 2021-04-30 02287394 d:RetainedEarningsAccumulatedLosses d:PriorPeriodIncreaseDecrease 2020-05-01 2021-04-30 02287394 d:RetainedEarningsAccumulatedLosses 2020-05-01 02287394 d:RetainedEarningsAccumulatedLosses d:RestatedAmount 2020-05-01 02287394 d:AcceleratedTaxDepreciationDeferredTax 2022-04-30 02287394 d:AcceleratedTaxDepreciationDeferredTax 2021-04-30 02287394 d:FurtherSpecificTypeProvisionContingentLiability1ComponentTotalProvisionsContingentLiabilities 2022-04-30 02287394 d:FurtherSpecificTypeProvisionContingentLiability1ComponentTotalProvisionsContingentLiabilities 2021-04-30 02287394 e:OrdinaryShareClass1 2021-05-01 2022-04-30 02287394 e:OrdinaryShareClass1 2022-04-30 02287394 e:OrdinaryShareClass1 2021-04-30 02287394 e:OrdinaryShareClass2 2021-05-01 2022-04-30 02287394 e:OrdinaryShareClass2 2022-04-30 02287394 e:OrdinaryShareClass2 2021-04-30 02287394 e:OrdinaryShareClass3 2021-05-01 2022-04-30 02287394 e:OrdinaryShareClass3 2022-04-30 02287394 e:OrdinaryShareClass3 2021-04-30 02287394 e:OrdinaryShareClass4 2021-05-01 2022-04-30 02287394 e:OrdinaryShareClass4 2022-04-30 02287394 e:OrdinaryShareClass4 2021-04-30 02287394 e:FRS102 2021-05-01 2022-04-30 02287394 e:Audited 2021-05-01 2022-04-30 02287394 e:FullAccounts 2021-05-01 2022-04-30 02287394 e:PrivateLimitedCompanyLtd 2021-05-01 2022-04-30 02287394 d:Subsidiary1 2021-05-01 2022-04-30 02287394 d:Subsidiary1 1 2021-05-01 2022-04-30 02287394 d:WithinOneYear 2022-04-30 02287394 d:WithinOneYear 2021-04-30 02287394 d:BetweenOneFiveYears 2022-04-30 02287394 d:BetweenOneFiveYears 2021-04-30 02287394 d:MoreThanFiveYears 2022-04-30 02287394 d:MoreThanFiveYears 2021-04-30 02287394 2 2021-05-01 2022-04-30 02287394 6 2021-05-01 2022-04-30 iso4217:GBP xbrli:shares xbrli:pure

Registered number: 02287394










NHLex Limited










Annual Report and Financial Statements

For the year ended 30 April 2022

 
NHLex Limited
 

Company Information


Directors
T M Blackwell (appointed 1 September 2021)
C D Bunting 
A K Cole 
M J Cullingford 
J H Davies 
P Gower (appointed 1 May 2021)
D R Green 
S P Holdsworth 
K R Hunt 
B M H Jones 
F P Kellow 
D J O'Sullivan 
J D Payne 
W H T Sheppard 
D Sigournay 
A J Stinchcombe 
M J Tatters 




Registered number
02287394



Registered office
6 Drakes Meadow

Swindon

SN3 3LL




Independent auditor
Kreston Reeves LLP
Chartered Accountants & Statutory Auditor

37 St Margaret's Street

Canterbury

Kent

CT1 2TU




Bankers
HSBC Bank plc
Unit 6

The Lock Canal Walk

Swindon

Wiltshire

SN1 1LD





 
NHLex Limited
 

Contents



Page
Strategic Report
1 - 2
Directors' Report
3 - 5
Independent Auditor's Report
6 - 9
Statement of Income and Retained Earnings
10
Balance Sheet
11
Statement of Cash Flows
12
Notes to the Financial Statements
13 - 32


 
NHLex Limited
 

Strategic Report
For the year ended 30 April 2022

The directors present their Strategic report for the year ended 30 April 2022.

Business review
 
The directors consider that the business has faced several unusual challenges in the period. Our positioning in the market shielded the business from the drop in claims felt across the personal injury (“PI”) sector. However, ongoing challenges of the COVID Pandemic caused changes in working practices in the Courts, our suppliers, and our business, which led to delays in case progression and in settlement. The business’ trading  in the period was adversely affected by an unusual circulation of senior employees. The Board took reasonable and appropriate action to increase capacity, identify risks and make appropriate changes to business activities and recruitment. The directors began to refocus the business resources on faster turnaround of cases and stronger working capital management, but the impact of those changes was not realised before the end of the year ended 30 April 2022. 
The business improved governance with the appointment of a new CEO and the creation of an Executive Committee, new Management Board, and use of independent advisors. The business opened new lines of business and adopted more efficient pricing and billing methods. We also introduced a new forecasting process to improve the ability of the business to manage cash.
The Directors consider that the business responded appropriately to the challenges. 
Development and performance of the business
The results for the year show turnover of £5,973,041 (2021 as restated - £6,727,128) and an operating loss of £835,321 (2021 as restated - profit £775,958).
The Company has tangible fixed assets, including improvements to leasehold property, office equipment and computer equipment, carried in the financial statements at £64,985 (2021 - £53,173) and trade debtors of £899,122 (2021 - £1,134,781). The company has bank loans of £2,654,555 (2021 - £2,980,000), other loans of £4,360,745 (2021 - £3,833,785) and trade creditors of £223,551 (2021 - £167, 355).
The Directors considered the available resources adequate to continue the business for at least 12 months from the date of this report. At the reporting date the Directors were assessing the level of borrowing and encumbrances on the trading assets of the business.
Future developments
The business environment for providing legal services in the personal injury sector remains challenging and is experiencing considerable market consolidation. Competition between solicitors for good lawyers is intense, leading to pressure on costs. The directors are therefore implementing an improved mix of work, improved culture and communication, enhanced work and technology practices, and improved financial agility; because of these changes it is anticipated that the performance of the company will improve over the coming years and the company will be able to take advantage of an expected upturn in market conditions as COVID effects taper away and general UK economic conditions begin to favour the PI market.

Page 1

 
NHLex Limited
 

Strategic Report (continued)
For the year ended 30 April 2022

Principal risks and uncertainties
 
The management of the company and the execution of the company strategy are subject to several risks. Key business risks and uncertainties affecting the company are considered to relate to staff retention, case progression, competition from other legal practices and changes in the legal industry, as well as the current economic outlook and uncertainty. 
The Directors have a formal procedure in place to assess known and probable risks and analyse the probability of occurrence, likely impact, available mitigation and the requirements for insurance or other measures. This procedure brings in past and current experience of risk and is reviewed regularly.
The Directors have, since the reporting date, implemented further procedures to improve working capital management and cash flow, reduce lock-up and improve case progression rates.
Going concern
At the end of the financial year now reported on the company undertook a detailed review of its financial position as income receipts were materially lower than forecast in the last 3 months before the reporting date. That had followed an accumulation of delays in case progression during the COVID pandemic resulting in delayed case conclusion and payment. Some of the delayed cases were of large value. Payment of material sums due had therefore been delayed. This continued into spring and early summer of 2022, placing pressure on liquidity. The company was supported throughout this period via active engagement with its bankers and secured creditors while the Company’s management implemented changes to practices to enhance working capital management, liquidity and case progression. After the reporting period this is expected to substantially improve liquidity. 
After the reporting period, the company entered into a period of agreed forbearance in debt repayment with one of its secured creditors and also negotiated terms for a Time To Pay agreement with HMRC. By December 2022, the steps taken by the company had enhanced cash generation and cashflow.
The company maintained a surplus of net assets. After reviewing the company forecasts and projections to January 2024, and after taking independent advice, the Directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. It is therefore considered correct to adopt the going concern basis in preparing the financial statements.

Financial key performance indicators
 
In addition to the review of turnover and operating profit, as disclosed earlier in this report, the directors use key performance indicators within the business to track critical factors. These include utilisation, “lock up” (debtors and work in progress), cases in progress, staging of cases, estimated settlement date, and estimated value to the claimant. 
Given the straightforward nature of the company, the directors are of the opinion that disclosing further key performance indicators is not necessary for an understanding of the development, performance, or position of the practice.


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



M J Cullingford
Director

Date: 30 January 2023

Page 2

 
NHLex Limited
 

 
Directors' Report
For the year ended 30 April 2022

The directors present their report and the financial statements for the year ended 30 April 2022.

Directors' responsibilities statement

The directors are responsible for preparing the Strategic Report, the Directors' 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 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 of the profit or loss of the Company for that period.

 In preparing these financial statements, the directors are required to:


select suitable accounting policies for the Company's financial statements and then apply them consistently;

make judgements and accounting estimates that are reasonable and prudent;

prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Company 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 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 hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

The directors are responsible for the maintenance and integrity of the corporate and financial information included on the Company's website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements and other information included in Directors' Reports may differ from legislation in other jurisdictions.

Principal activity

The principal activity of the company is the provision of legal services. 

Results and dividends

The loss for the year, after taxation, amounted to £1,042,702 (2021 - profit £406,517).

During the year no dividends (2021 - none) were paid.

Page 3

 
NHLex Limited
 

 
Directors' Report (continued)
For the year ended 30 April 2022


Directors

The directors who served during the year were:

T M Blackwell (appointed 1 September 2021)
C D Bunting 
A K Cole 
M J Cullingford 
J H Davies 
P Gower (appointed 1 May 2021)
D R Green 
S P Holdsworth 
K R Hunt 
B M H Jones 
F P Kellow 
D J O'Sullivan 
J D Payne 
W H T Sheppard 
D Sigournay 
A J Stinchcombe 
M J Tatters 
N D Elliott (resigned 1 September 2021)
G A Chisholm (resigned 15 October 2021)
K Chamberlain (resigned 1 July 2021)
D R Patterson (resigned 26 April 2022)
W F Reid (resigned 24 April 2022)

Financial instruments

Price risk, credit risk, liquidity risk and cash flow risk
The business' principal financial instruments comprise bank balances, trade debtors and trade creditors. The main purpose of these instruments is to finance business operations.
In respect of bank balances, liquidity risk is managed by maintaining a balance between the continuity of funding and flexibility through use of overdrafts at floating rates of interest. All the business’ cash balances are held in such a way that achieves a competitive rate of interest. 
Trade debtors are managed in respect of credit and cash flow risk by regular monitoring of amounts outstanding for both time and credit limits. The amounts presented in the balance sheet are net of allowances for doubtful debtors.
Trade creditors' liquidity risk is managed by ensuring sufficient funds are available to meet amounts due.

Qualifying third party indemnity provisions

The Company has made qualifying third party indemnity provisions for the benefit of its directors which remain in force at the date of this report.

Matters covered in the Strategic Report

To comply with the Companies Act 2006, the Company provides in the Strategic Report, a review of the development and performance of the Company during the year, a description of the principal risks and uncertainties facing the Company and future developments.

Page 4

 
NHLex Limited
 

 
Directors' Report (continued)
For the year ended 30 April 2022

Disclosure of information to auditor

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's auditor is 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's auditor is aware of that information.

Post balance sheet events

Following the year end, the Company has entered into a Time To Pay arrangement with HMRC. Under this arrangement, the Company has paid a lump sum and committed to monthly repayments of £91,716 payable between December 2022 and October 2023.

Auditor

Under section 487(2) of the Companies Act 2006Kreston Reeves LLP will be deemed to have been reappointed as auditor 28 days after these financial statements were sent to members or 28 days after the latest date prescribed for filing the accounts with the registrar, whichever is earlier.

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





M J Cullingford
Director

Date: 30 January 2023

Page 5

 
NHLex Limited
 

 
Independent Auditor's Report to the Members of NHLex Limited
 

Opinion

We have audited the financial statements of NHLex Limited (the 'Company') for the year ended 30 April 2022, which comprise the Statement of Income and Retained Earnings, the Balance Sheet, the Statement of Cash Flows 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 Company's affairs as at 30 April 2022 and of its loss for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.


Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the Company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the 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.


Emphasis of matter - amounts recoverable on long-term contracts

We draw attention to the balance of £11,120,749 (2021 as restated - £11,578,526) for amounts recoverable on long term contracts, included within debtors. See note 16. This balance is arrived at in accordance with the revenue accounting policy, as revised, adopted by the company (see notes 2.4 and 26). The determination of the final balance is subject to significant estimates and judgements, as disclosed at note 3.
Our opinion is not modified in respect of this matter.


Material uncertainty related to going concern

We draw attention to note 2.3 in the financial statements, which indicates that the Company is dealing with challenging trading conditions and management of cash flows. There is an inherent uncertainty around the timing of cash receipts due to the nature of the Company's principal activities.
In addition, the Company has breached financial covenants with its key finance provider. As at the date of this report, the Company remains in breach of those financial covenants. The Company continues to be reliant upon ongoing support from its finance providers.
These events and conditions, along with the other matters as set forth in note 2.3, indicate that a material uncertainty exists that may cast significant doubt on the Company's ability to continue as a going concern. 
Our opinion is not modified in respect of this matter.


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.


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


Page 6

 
NHLex Limited
 

 
Independent Auditor's Report to the Members of NHLex Limited (continued)


Other information

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


We have nothing to report in this regard.


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 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 Company and its 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, or returns adequate for our audit have not been received from branches not visited by us; or
the 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 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 Company or to cease operations, or have no realistic alternative but to do so.


Page 7

 
NHLex Limited
 

 
Independent Auditor's Report to the Members of NHLex Limited (continued)


Auditor's responsibilities for the audit of the financial statements

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


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

Capability of the audit in detecting irregularities, including fraud
Based on our understanding of the Company and industry, and through discussion with the directors and other management (as required by auditing standards), we identified that the principal risks of non-compliance with laws and regulations related to Solicitors Regulation Authority, anti-bribery and employment law. We considered the extent to which non-compliance might have a material effect on the financial statements. We also considered those laws and regulations that have a direct impact on the preparation of the financial statements such as the Companies Act 2006, taxation and pension legislation. 
We communicated identified laws and regulations throughout our team and remained alert to any indications of non-compliance throughout the audit. We evaluated management’s incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of override of controls), and determined that the principal risks were related to posting inappropriate journal entries to increase revenue or reduce expenditure, management bias in accounting estimates and judgemental areas of the financial statements such as the valuation, revenue and margin recognition on long-term contracts. Audit procedures performed by the engagement team included:

Discussions with management and assessment of known or suspected instances of non-compliance with laws and regulations and fraud, and review of the reports made by management; and
Assessment of identified fraud risk factors; and
Performing analytical procedures to identify any unusual or unexpected relationships, including related party transactions, that may indicate risks of material misstatement due to fraud; and
Confirmation of related parties with management, and review of transactions throughout the period to identify any previously undisclosed transactions with related parties outside the normal course of business; and
Performing analytical procedures with automated data analytics tools to identify any unusual or unexpected relationships, including related party transactions, that may indicate risks of material misstatement due to fraud; and
Reading minutes of meetings of those charged with governance and reviewing correspondence with relevant tax and regulatory authorities; and
Identifying and testing journal entries, in particular any manual entries made at the year end for financial statement preparation.


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.
 
Page 8

 
NHLex Limited
 

 
Independent Auditor's Report to the Members of NHLex Limited (continued)




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


Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion of the effectiveness of the Company's internal control.
Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the directors.
Conclude on the appropriateness of the directors' use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the Company's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our Auditor's Report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our Auditor's Report. However, future events or conditions may cause the Company to cease to continue as a going concern.
Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation.


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


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 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.





Peter Manser FCA DChA (Senior Statutory Auditor)
  
for and on behalf of
Kreston Reeves LLP
 
Chartered Accountants
Statutory Auditor
  
Canterbury

30 January 2023
Page 9

 
NHLex Limited
 

Statement of Income and Retained Earnings
For the year ended 30 April 2022

As restated
2022
2021
Note
£
£

  

Turnover
 4 
5,973,041
6,727,128

Administrative expenses
  
(6,808,362)
(6,004,248)

Other operating income
 5 
-
53,078

Operating (loss)/profit
 6 
(835,321)
775,958

Interest receivable and similar income
 10 
5,358
13,051

Interest payable and similar expenses
 11 
(342,186)
(286,055)

(Loss)/profit before tax
  
(1,172,149)
502,954

Tax on (loss)/profit
 12 
129,447
(96,437)

(Loss)/profit after tax
  
(1,042,702)
406,517

Retained earnings
  

-  as previously stated
  
4,810,801
4,650,810

-  change in accounting policy
 26 
246,526
-

At the beginning of the year as restated
  
5,057,327
4,650,810

  

(Loss)/profit for the year
  
(1,042,702)
406,517

Retained earnings at the end of the year
  
4,014,625
5,057,327

There were no recognised gains and losses for 2022 or 2021 other than those included in the statement of income and retained earnings.

The notes on pages 13 to 32 form part of these financial statements.

Page 10

 
NHLex Limited
Registered number: 02287394

Balance Sheet
As at 30 April 2022

As restated
2022
2021
Note
£
£

Fixed assets
  

Tangible assets
 14 
64,985
53,173

Investments
 15 
100
100

  
65,085
53,273

Current assets
  

Debtors: amounts falling due within one year
 16 
12,358,606
13,055,048

Cash at bank and in hand
 17 
282,149
161,894

  
12,640,755
13,216,942

Creditors: amounts falling due within one year
 18 
(5,084,248)
(4,427,954)

Net current assets
  
 
 
7,556,507
 
 
8,788,988

Total assets less current liabilities
  
7,621,592
8,842,261

Creditors: amounts falling due after more than one year
 19 
(3,596,142)
(3,772,181)

Provisions for liabilities
  

Deferred tax
 21 
-
(1,928)

Other provisions
 22 
(9,000)
(9,000)

  
 
 
(9,000)
 
 
(10,928)

Net assets
  
4,016,450
5,059,152


Capital and reserves
  

Called up share capital 
 23 
1,825
1,825

Profit and loss account
 24 
4,014,625
5,057,327

  
4,016,450
5,059,152


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




M J Cullingford
Director

Date: 30 January 2023

The notes on pages 13 to 32 form part of these financial statements.

Page 11

 
NHLex Limited
 

Statement of Cash Flows
For the year ended 30 April 2022

As restated
2022
2021
£
£

Cash flows from operating activities

(Loss)/profit for the financial year
(1,042,702)
406,517

Adjustments for:

Depreciation of tangible assets
22,843
16,441

Interest paid
342,186
286,055

Interest received
(5,358)
(13,051)

Taxation charge
(129,447)
96,437

Decrease in debtors
726,444
119,267

Increase/(decrease) in creditors
376,258
(415,576)

Increase/(decrease) in provisions
-
(31,000)

Corporation tax received/(paid)
-
(105,699)

Net cash generated from operating activities

290,224
359,391


Cash flows from investing activities

Purchase of tangible fixed assets
(34,654)
(10,021)

Interest received
5,358
13,051

Net cash from investing activities

(29,296)
3,030

Cash flows from financing activities

Repayment of loans
(1,180,118)
(1,367,116)

New loans
1,192,853
1,328,052

Interest paid
(153,408)
(286,055)

Net cash used in financing activities
(140,673)
(325,119)

Net increase in cash and cash equivalents
120,255
37,302

Cash and cash equivalents at beginning of year
161,894
124,592

Cash and cash equivalents at the end of year
282,149
161,894


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
282,149
161,894


Page 12

 
NHLex Limited
 

 
Notes to the Financial Statements
For the year ended 30 April 2022

1.


General information

NHLex Limited (“the company”) is a private company limited by shares and is incorporated in England with the registration number 02287394. The company operates from a number of locations across Southern England and Wales. The address of the registered office is 6 Drakes Meadow, Swindon, SN3 3LL.
The company’s principal activity is the provision of legal services. Further information on the activities of the company is included as part of the strategic report on pages 1 to 2.

2.Accounting policies

 
2.1

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.

These financial statements are presented in pounds sterling, which is also the currency of the primary economic environment in which the Company operates. Amounts are rounded to the nearest pound, unless stated otherwise.

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

The following principal accounting policies have been applied:

 
2.2

Exemption from preparing consolidated financial statements

The Company is exempt from the requirement to prepare consolidated financial statements as all of its subsidiaries are required to be excluded from consolidation by section 402 of the Companies Act 2006.

These financial statements are therefore the Company’s separate financial statements, and present information about the Company as an individual undertaking and not about its Group.

Page 13

 
NHLex Limited
 

 
Notes to the Financial Statements
For the year ended 30 April 2022

2.Accounting policies (continued)

 
2.3

Going concern

At the end of the financial year now reported on the company undertook a detailed review of its financial position as income receipts were materially lower than forecast in the last 3 months before the reporting date. That had followed an accumulation of delays in case progression during the COVID pandemic resulting in delayed case conclusion and payment. Some of the delayed cases were of large value. Payment of material sums due had therefore been delayed. This continued into spring and early summer of 2022, placing pressure on liquidity. The company was supported throughout this period via active engagement with its bankers and secured creditors while the Company’s management implemented changes to practices to enhance working capital management, liquidity and case progression. After the reporting period this is expected to substantially improve liquidity.  
After the reporting period, the company entered into a period of agreed forbearance in debt repayment with one of its secured creditors and also negotiated terms for a Time To Pay agreement with HMRC. By December 2022, the steps taken by the company had enhanced cash generation and cashflow.
The company maintained a surplus of net assets. After reviewing the company forecasts and projections to January 2024, and after taking independent advice, the Directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. It is therefore considered correct to adopt the going concern basis in preparing the financial statements.

Page 14

 
NHLex Limited
 

 
Notes to the Financial Statements
For the year ended 30 April 2022

2.Accounting policies (continued)

 
2.4

Revenue recognition

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company 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 Company 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.

Turnover represents the fair value of services provided during the year on client assignments. Fair value reflects the amounts expected to be recoverable from clients based on the time spent, skills provided and expenses incurred, and excludes VAT.
Fee income is recognised as contract activity progresses and the right to consideration is secured, except where the final outcome cannot be assessed with reasonable certainty.
Fee income in respect of contingent fee assignments is recognised when recoverability of the fee income is considered probable, which may be in advance of final damages being agreed. In cases where income is not recognised, costs incurred up to the balance sheet date are carried forward as work in progress.
Unbilled fee income on individual assignments is included as amounts recoverable on contracts within debtors.

  
2.5

Disbursements

Disbursements are not included in income or expenses, but are netted off against each other.

 
2.6

Operating leases: the Company 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.

Page 15

 
NHLex Limited
 

 
Notes to the Financial Statements
For the year ended 30 April 2022

2.Accounting policies (continued)

 
2.7

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 Statement of Income and Retained Earnings in the same period as the related expenditure.

 
2.8

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.9

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.

 
2.10

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
2.11

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company 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 Balance Sheet. The assets of the plan are held separately from the Company in independently administered funds.

Page 16

 
NHLex Limited
 

 
Notes to the Financial Statements
For the year ended 30 April 2022

2.Accounting policies (continued)

 
2.12

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 balance sheet date in the countries where the Company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet 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; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

 
2.13

Intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

At each reporting date the company assesses whether there is any indication of impairment. If such indication exists, the recoverable amount of the asset is determined which is the higher of its fair value less costs to sell and its value in use. An impairment loss is recognised where the carrying amount exceeds the recoverable amount.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 The estimated useful lives range as follows:

Goodwill
-
5
years

Goodwill relates to an acquisition made in 2013. The intangible assets have not been separately identified.

Page 17

 
NHLex Limited
 

 
Notes to the Financial Statements
For the year ended 30 April 2022

2.Accounting policies (continued)

 
2.14

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.

At each reporting date the company assesses whether there is any indication of impairment. If such indication exists, the recoverable amount of the asset is determined which is the higher of its fair value less costs to sell and its value in use. An impairment loss is recognised where the carrying amount exceeds the recoverable amount.

The Company 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 Company. 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 method.

Depreciation is provided on the following basis:

Short-term leasehold improvements
-
13%
Fixtures and fittings
-
10%
Computer equipment
-
33%

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.

 
2.15

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

 
2.16

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.

 
2.17

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 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 Company's cash management.

Page 18

 
NHLex Limited
 

 
Notes to the Financial Statements
For the year ended 30 April 2022

2.Accounting policies (continued)

 
2.18

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.

 
2.19

Provisions for liabilities

Provisions are made where an event has taken place that gives the Company 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 Company becomes aware of the obligation, and are measured at the best estimate at the balance sheet 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 Balance Sheet.

Page 19

 
NHLex Limited
 

 
Notes to the Financial Statements
For the year ended 30 April 2022

2.Accounting policies (continued)

 
2.20

Financial instruments

The Company 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 Statement of Income and Retained Earnings.

For financial assets measured at amortised cost, the impairment loss is measured as the difference between an asset's carrying amount and the present value of estimated cash flows discounted at the asset's original effective interest rate. If a financial asset has a variable interest rate, the discount rate for measuring any impairment loss is the current effective interest rate determined under the contract.

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 Company would receive for the asset if it were to be sold at the balance sheet date.

Financial assets and liabilities are offset and the net amount reported in the Balance Sheet when there is an 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.

Page 20

 
NHLex Limited
 

 
Notes to the Financial Statements
For the year ended 30 April 2022

3.


Judgements in applying accounting policies and key sources of estimation uncertainty

In the application of the company's accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amounts 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 if the revision affects only that period, or in the period of the revision and future periods the revision affects both current and future periods. 
Amounts recoverable on long term contracts 
The Company has recognised amounts recoverable on long term contracts with a carrying amount of £11,120,749 (2021 - £11,578,526). See note 16.
The process of assessing amounts recoverable on contracts and work in progress requires various estimates and judgements to be made. Fee earners are required to record time at agreed values, but the ultimate recoverable value is often subject to the terms of Conditional Fee Agreements and the assessment by the court as to the sums reasonably payable by defendants and clients. The Directors' judgements formed in recognising the amounts recoverable on long term contracts in these accounts reflects the contractual rates agreed with clients, the likely rates recoverable by negotiation or assessment by the court for the time spent on client assignments, principles of reasonableness and proportionality. This is used as the basis for the amounts recoverable on long term contracts and work in progress. The overall judgment reflects the rates at which in the Directors' experience costs prove recoverable, advice of costs lawyers, case progression, admissions of liability or judgments on liability, offers of settlement and other criteria such as commercial recoverability or limits on defendant’s insurance.
In the current period, the court reviewed and increased ‘guideline rates’ for the first time in many years to reflect inflation in the price of legal services and costs. That change of guideline rates coupled with changes to the company’s practice over time in partial recovery of cost from clients are two factors that have also contributed to the company’s overall judgement on the sums recoverable under long term contracts in this period. For a fair comparison the amounts recoverable on contracts has also been restated for the year ended 30 April 2021.
In the current period, an uplift of £366,280 (2021 - £304,353) has been recognised as an enhancement to the sums recoverable. The directors consider this enhancement to be recoverable based on their assessment of current work-in-progress, historic recoverability and the billing policies now adopted by the Company. 
This uplift was not recognised in the past due to lack of consistency over time in longer running /shorter running matters under the terms of engagement with clients and agreements for contributions by clients from damages where there has been a shortfall in costs recovery from defendants. The recognition of this uplift represents a change in accounting policy, described further at note 26.
The overall judgement formed by the company follows year end report of time on all assignments being circulated to fee earners to consider the key assumptions applied to each matter, specific or exceptional circumstances for matters and the recoverable/irrecoverable amounts. This estimate is itself a judgement on the future progression and outcome of a matters and may change depending on the final outcome for the client.
The estimate is sensitive to the fee earners assessment of recoverable value. A 5% reduction would result in a £243,278 reduction in amounts recoverable on long term contracts.
Changes in amounts recoverable on long term contracts are recorded in turnover.

Page 21

 
NHLex Limited
 

 
Notes to the Financial Statements
For the year ended 30 April 2022

4.


Turnover

The whole of the turnover is attributable to the provision of legal services.

All turnover arose within the United Kingdom.


5.


Other operating income

2022
2021
£
£

Government grants receivable
-
53,078



6.


Operating (loss)/profit

The operating (loss)/profit is stated after charging:

2022
2021
£
£

Operating lease expense - plant and machinery
76,871
8,347

Operating lease expense - property
170,162
161,145


7.


Auditor's remuneration

During the year, the Company obtained the following services from the Company's auditor:


2022
2021
£
£

Fees payable to the Company's auditor for the audit of the Company's financial statements
21,250
12,140

Page 22

 
NHLex Limited
 

 
Notes to the Financial Statements
For the year ended 30 April 2022

8.


Employees

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


2022
2021
£
£

Wages and salaries
3,637,999
3,337,616

Social security costs
370,426
349,870

Cost of defined contribution scheme
298,481
291,884

4,306,906
3,979,370


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


        2022
        2021
            No.
            No.







Production
41
42



Administration and support
31
29

72
71


9.


Directors' remuneration

2022
2021
£
£

Directors' emoluments
993,861
1,151,677

Company contributions to defined contribution pension schemes
141,510
135,133

1,135,371
1,286,810


During the year retirement benefits were accruing to 10 directors (2021 - 10) in respect of defined contribution pension schemes.

The highest paid director received remuneration of £120,094 (2021 - £107,113).

The value of the Company's contributions paid to a defined contribution pension scheme in respect of the highest paid director amounted to £18,000 (2021 - £16,067).

Page 23

 
NHLex Limited
 

 
Notes to the Financial Statements
For the year ended 30 April 2022

10.


Interest receivable

2022
2021
£
£


Other interest receivable
5,358
13,051


11.


Interest payable and similar expenses

2022
2021
£
£


Bank interest payable
235,053
267,926

Other loan interest payable
98,677
18,129

Other interest payable
8,456
-

342,186
286,055

Page 24

 
NHLex Limited
 

 
Notes to the Financial Statements
For the year ended 30 April 2022

12.


Taxation


As restated
2022
2021
£
£

Corporation tax


Current tax on profits for the year
(127,519)
97,519


Total current tax
(127,519)
97,519

Deferred tax


Origination and reversal of timing differences
(1,928)
(1,082)

Total deferred tax
(1,928)
(1,082)


Taxation on (loss)/profit on ordinary activities
(129,447)
96,437

Factors affecting tax charge for the year

The tax assessed for the year is higher than (2021 - higher than) the standard rate of corporation tax in the UK of 19% (2021 - 19%). The differences are explained below:

As restated
2022
2021
£
£


(Loss)/profit on ordinary activities before tax
(1,172,149)
502,954


(Loss)/profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 19% (2021 - 19%)
(222,708)
95,561

Effects of:


Expenses not deductible for tax purposes
12,164
510

Capital allowances for year in excess of depreciation
(4,434)
-

Utilisation of tax losses
95,610
-

Other differences leading to an increase (decrease) in the tax charge
(10,079)
366

Total tax charge for the year
(129,447)
96,437


Factors that may affect future tax charges

The main rate of corporation tax will increase on 1 April 2023 to 25%, for companies with taxable profits above £250,000. Companies with taxable profits below £50,000 will continue to pay at 19%, and marginal relief will apply between these thresholds. This change forms part of The Finance Bill 2021, which was substantively enacted on 24 May 2021.
At the end of the reporting period, the company has unutilised tax losses of £NIL (2021 - £NIL) available for offset against future profits.
No deferred tax asset has been recognised due to the unpredictability of future profit streams.

Page 25

 
NHLex Limited
 

 
Notes to the Financial Statements
For the year ended 30 April 2022

13.


Intangible assets




Goodwill

£



Cost


At 1 May 2021
1,560,000



At 30 April 2022

1,560,000



Amortisation


At 1 May 2021
1,560,000



At 30 April 2022

1,560,000



Net book value



At 30 April 2022
-



At 30 April 2021
-




14.


Tangible fixed assets





Short-term leasehold improvements
Fixtures and fittings
Computer equipment
Total

£
£
£
£



Cost


At 1 May 2021
81,304
10,836
55,248
147,388


Additions
-
20,745
13,909
34,654



At 30 April 2022

81,304
31,581
69,157
182,042



Depreciation


At 1 May 2021
48,475
6,545
39,195
94,215


Charge for the year on owned assets
10,569
3,503
8,770
22,842



At 30 April 2022

59,044
10,048
47,965
117,057



Net book value



At 30 April 2022
22,260
21,533
21,192
64,985



At 30 April 2021
32,829
4,291
16,053
53,173

Page 26

 
NHLex Limited
 

 
Notes to the Financial Statements
For the year ended 30 April 2022

15.


Fixed asset investments





Investments in subsidiary companies

£



Cost


At 1 May 2021
100



At 30 April 2022
100





Subsidiary undertaking


The following was a subsidiary undertaking of the Company:

Name

Registered office

Class of shares

Holding

Hyphen Trust Corporation Limited
6 Drakes Meadow, Swindon, United Kingdom, SN3 3LL
Ordinary
100%


16.


Debtors

As restated
2022
2021
£
£


Trade debtors
899,122
1,134,781

Other debtors
84,960
45,566

Prepayments and accrued income
253,775
285,169

Amounts recoverable on long-term contracts
11,120,749
11,578,526

Work in progress
-
11,006

12,358,606
13,055,048


Trade debtors include £809,285 (2021 - £991,650) relating to unbilled disbursements.
Amounts recoverable on long-term contracts are disclosed as being due within one year, in accordance with the contractual terms. The subsequent billing and receipt of cash is dependent on matters being settled and costs agreed, which may take place in greater than one year.


17.


Cash and cash equivalents

2022
2021
£
£

Cash at bank and in hand
282,149
161,894


Page 27

 
NHLex Limited
 

 
Notes to the Financial Statements
For the year ended 30 April 2022

18.


Creditors: Amounts falling due within one year

As restated
2022
2021
£
£

Bank loans
330,937
330,937

Other loans
3,088,221
2,710,667

Payments received on account
20,843
7,273

Trade creditors
223,551
167,355

Corporation tax
-
97,519

Other taxation and social security
1,092,255
646,588

Other creditors
121,832
44,177

Accruals and deferred income
206,609
423,438

5,084,248
4,427,954


i)  The Company has received a term loan facility agreement from HSBC Bank plc. Interest is payable on this loan at 3.5% per annum over the Bank of England base rate. The loan is repayable by instalments, ending March 2024. The loan is secured by way of fixed and floating charges over all assets of the Company.
ii) The Company has received a loan from Thrings LLP, an entity of which 9 Company directors are also members. Interest is payable on this loan. The loan is repayable on demand. The amount outstanding at the year-end is £2,025,624 (2021 - £1,982,217). The loan is secured by way of fixed and floating charges over all assets of the Company.
iii) The Company has entered into a receivables funding agreement with Doorway Capital Limited. The amount outstanding at the year-end is £1,338,682 (2021 - £481,257). The balance is secured by way of fixed and floating charges over all assets of the Company.
iv) The Company has received a loan from Funding Circle. Interest is payable on this loan at 4.4% per annum. The loan is repayable by instalments ending July 2023. The amount outstanding at the year-end is £147,913 (2021 - £250,000). The loan is unsecured.
The Company has received a further loan from Funding Circle. Interest is payable on this loan at 8.9% per annum. The loan is repayable by instalments ending October 2025. The amount outstanding at the year-end is £223,379 (2021 - £250,000). The loan is unsecured.
v) The Company has received a loan from White Oak. Interest is payable on this loan at 7.5% per annum. The loan is repayable by instalments ending April 2023. The amount outstanding at the year-end is £64,416 (2021 - £104,933). The loan is unsecured.
The Company has received a further loan from White Oak. Interest is payable on this loan at 6.0% per annum. The loan is repayable by instalments ending November 2022. The amount outstanding at the year-end is £152,166 (2021 - £250,000). The loan is unsecured.
The Company has received a further loan from White Oak. Interest is payable on this loan at 5.1% per annum. The loan is repayable by instalments ending November 2024. The amount outstanding at the year-end is £250,508 (2021 - £250,000). The loan is unsecured.

Page 28

 
NHLex Limited
 

 
Notes to the Financial Statements
For the year ended 30 April 2022

18.


Creditors: Amounts falling due within one year (continued)

vi) The Company has received a loan from Close Brothers. Interest is payable on this loan at 3.15% per annum. The loan is repayable by instalments ending April 2023. The amount outstanding at the year-end is £157,047 (2021 - £NIL). The loan is unsecured.


19.


Creditors: Amounts falling due after more than one year

2022
2021
£
£

Bank loans
2,323,618
2,530,000

Other loans
1,272,524
1,242,181

3,596,142
3,772,181



20.


Loans


Analysis of the maturity of loans is given below:


2022
2021
£
£

Amounts falling due within one year

Bank loans
330,937
330,937

Other loans
3,088,221
2,710,667


3,419,158
3,041,604

Amounts falling due 1-2 years

Bank loans
2,323,618
330,937

Other loans
603,809
465,546


2,927,427
796,483

Amounts falling due 2-5 years

Bank loans
-
2,199,063

Other loans
668,715
776,635


668,715
2,975,698


7,015,300
6,813,785


Page 29

 
NHLex Limited
 

 
Notes to the Financial Statements
For the year ended 30 April 2022

21.


Deferred taxation




2022


£






At beginning of year
(1,928)


Charged to profit or loss
-


Utilised in year
1,928



At end of year
-

The deferred taxation balance is made up as follows:

2022
2021
£
£


Accelerated capital allowances
-
(1,928)


22.


Provisions




Claims provision

£





At 1 May 2021
9,000



At 30 April 2022
9,000

Provision has been made for claims against the Company, based on a review of potential claims and an assessment of any potential settlements that are considered likely as a result of these.


23.


Share capital

2022
2021
£
£
Allotted, called up and fully paid



16,000 (2021 - 16,000) Ordinary A shares of £0.10 each
1,600
1,600
5,710 (2021 - 5,710) Ordinary B shares of £0.01 each
57
57
6,750 (2021 - 6,750) Ordinary C shares of £0.01 each
68
68
1,000 (2021 - 1,000) Ordinary D shares of £0.10 each
100
100

1,825

1,825

Each class of shares carry separate rights to dividends, but in all other significant respects rank pari passu.


Page 30

 
NHLex Limited
 

 
Notes to the Financial Statements
For the year ended 30 April 2022

24.


Reserves

Profit and loss account

This reserve comprises all current and prior period retained profits and losses after deducting any distributions made to the company’s shareholders.

25.


Analysis of net debt




At 1 May 2021
Cash flows
At 30 April 2022
£

£

£

Cash at bank and in hand

161,894

120,255

282,149

Debt due after 1 year

(3,772,181)

64,741

(3,707,440)

Debt due within 1 year

(3,084,088)

(328,012)

(3,412,100)


(6,694,375)
(143,016)
(6,837,391)


26.


Prior year adjustment - change in accounting policy

The accounting policy for measurement of amounts recoverable under long term contracts has been voluntarily changed. An additional uplift is now included in the Directors estimate of amounts recoverable, to allow for the enhanced rates used for billing, when compared to the court guideline rates used for internal cost recording.
The Directors believe that the revised accounting policy provides more reliable and relevant information about the business, and the revenue which it expects to receive.
The change in accounting policy has been applied retrospectively for the year ended 30 April 2021. Due to the lack of consistent cost policy prior to this date, it is impracticable to determine the impact on periods ending prior to this.
As a result of this change in accounting policy:

Revenue has increased by £366,280 (2021 - £304,353)
Taxation expense has increased/(decreased) by £(69,593) (2021 - £57,827)
Amounts recoverable on long term contracts (Debtors) has increased by £366,280 (2021 - £304,353)
Retained earnings has increased by £296,687 (2021 - £246,526)


27.


Pension commitments

The Company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Company  in an independently administered fund. The pension cost charge represents contributions payable by the Company  to the fund and amounted to £274,415 (2021 - £291,884). Contributions totalling £52,452 (2021 - £42,483) were payable to the fund at the balance sheet date and are included in creditors.

Page 31

 
NHLex Limited
 

 
Notes to the Financial Statements
For the year ended 30 April 2022

28.


Commitments under operating leases

At 30 April 2022 the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:

2022
2021
£
£


Not later than 1 year
126,758
108,312

Later than 1 year and not later than 5 years
147,575
136,404

Later than 5 years
-
-

274,333
244,716


29.


Related party transactions

i) During the year Thrings LLP, an LLP in which 9 of the directors are also members, carried out services for the Company and cross charged expenditure to the Company totalling £301,000 (2021 - £473,004). At the balance sheet date the amount due to Thrings LLP was £1,986,144 (2021- £1,982,217).
ii) During the year, the Company's directors and key management personnel provided loans of £63,800 (2021 - £NIL) to the Company. Interest is payable at 6% per annum on these balances. The loans are repayable on demand. 
Key Management Personnel Compensation
All directors and certain senior employees who have authority and responsibility for planning, directing and controlling the activities of the company/group are considered to be key management personnel. The compensation paid or payable to key management for employee services, including related social security contributions, was £1,385,858 (2021 - £1,239,877).


30.


Post balance sheet events

Following the year end, the Company has entered into a Time To Pay arrangement with HMRC. Under this arrangement, the Company has paid a lump sum of £320,000 and committed to monthly repayments of £91,716 payable between December 2022 and October 2023.


31.


Controlling party

The Company is controlled by the directors who own 81% of the called up share capital.


Page 32