ACCOUNTS - Final Accounts


Caseware UK (AP4) 2022.0.179 2022.0.179 2022-12-312022-12-312022-12-31false2022-01-01falseOther education12196false 00596651 2022-01-01 2022-12-31 00596651 2021-01-01 2021-12-31 00596651 2022-12-31 00596651 2021-12-31 00596651 2021-01-01 00596651 c:CompanySecretary1 2022-01-01 2022-12-31 00596651 c:Director1 2022-01-01 2022-12-31 00596651 c:Director4 2022-01-01 2022-12-31 00596651 c:RegisteredOffice 2022-01-01 2022-12-31 00596651 d:Buildings 2022-01-01 2022-12-31 00596651 d:Buildings 2022-12-31 00596651 d:Buildings 2021-12-31 00596651 d:Buildings d:OwnedOrFreeholdAssets 2022-01-01 2022-12-31 00596651 d:Buildings d:LongLeaseholdAssets 2022-01-01 2022-12-31 00596651 d:Buildings d:LongLeaseholdAssets 2022-12-31 00596651 d:Buildings d:LongLeaseholdAssets 2021-12-31 00596651 d:PlantMachinery 2022-01-01 2022-12-31 00596651 d:PlantMachinery 2022-12-31 00596651 d:PlantMachinery 2021-12-31 00596651 d:PlantMachinery d:OwnedOrFreeholdAssets 2022-01-01 2022-12-31 00596651 d:MotorVehicles 2022-01-01 2022-12-31 00596651 d:FurnitureFittings 2022-01-01 2022-12-31 00596651 d:FurnitureFittings 2022-12-31 00596651 d:FurnitureFittings 2021-12-31 00596651 d:FurnitureFittings d:OwnedOrFreeholdAssets 2022-01-01 2022-12-31 00596651 d:OwnedOrFreeholdAssets 2022-01-01 2022-12-31 00596651 d:CurrentFinancialInstruments 2022-12-31 00596651 d:CurrentFinancialInstruments 2021-12-31 00596651 d:Non-currentFinancialInstruments 2022-12-31 00596651 d:Non-currentFinancialInstruments 2021-12-31 00596651 d:CurrentFinancialInstruments d:WithinOneYear 2022-12-31 00596651 d:CurrentFinancialInstruments d:WithinOneYear 2021-12-31 00596651 d:Non-currentFinancialInstruments d:AfterOneYear 2022-12-31 00596651 d:Non-currentFinancialInstruments d:AfterOneYear 2021-12-31 00596651 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2022-12-31 00596651 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2021-12-31 00596651 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2022-12-31 00596651 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2021-12-31 00596651 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2022-12-31 00596651 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2021-12-31 00596651 d:ShareCapital 2022-12-31 00596651 d:ShareCapital 2021-12-31 00596651 d:ShareCapital 2021-01-01 00596651 d:RetainedEarningsAccumulatedLosses 2022-01-01 2022-12-31 00596651 d:RetainedEarningsAccumulatedLosses 2022-12-31 00596651 d:RetainedEarningsAccumulatedLosses 2021-01-01 2021-12-31 00596651 d:RetainedEarningsAccumulatedLosses 2021-12-31 00596651 d:RetainedEarningsAccumulatedLosses 2021-01-01 00596651 d:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2022-12-31 00596651 d:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2021-12-31 00596651 d:FinancialLiabilitiesFairValueThroughProfitOrLoss d:UnlistedNon-exchangeTraded 2022-12-31 00596651 d:FinancialLiabilitiesFairValueThroughProfitOrLoss d:UnlistedNon-exchangeTraded 2021-12-31 00596651 d:AcceleratedTaxDepreciationDeferredTax 2022-12-31 00596651 d:AcceleratedTaxDepreciationDeferredTax 2021-12-31 00596651 d:TaxLossesCarry-forwardsDeferredTax 2022-12-31 00596651 d:TaxLossesCarry-forwardsDeferredTax 2021-12-31 00596651 d:RetirementBenefitObligationsDeferredTax 2022-12-31 00596651 d:RetirementBenefitObligationsDeferredTax 2021-12-31 00596651 c:OrdinaryShareClass1 2022-01-01 2022-12-31 00596651 c:OrdinaryShareClass1 2022-12-31 00596651 c:OrdinaryShareClass1 2021-12-31 00596651 c:FRS102 2022-01-01 2022-12-31 00596651 c:Audited 2022-01-01 2022-12-31 00596651 c:FullAccounts 2022-01-01 2022-12-31 00596651 c:PrivateLimitedCompanyLtd 2022-01-01 2022-12-31 00596651 d:Subsidiary1 2022-01-01 2022-12-31 00596651 d:Subsidiary1 1 2022-01-01 2022-12-31 00596651 d:Subsidiary2 2022-01-01 2022-12-31 00596651 d:Subsidiary2 1 2022-01-01 2022-12-31 00596651 d:Subsidiary3 2022-01-01 2022-12-31 00596651 d:Subsidiary3 1 2022-01-01 2022-12-31 00596651 d:Subsidiary4 2022-01-01 2022-12-31 00596651 d:Subsidiary4 1 2022-01-01 2022-12-31 00596651 d:WithinOneYear 2022-12-31 00596651 d:WithinOneYear 2021-12-31 00596651 d:BetweenOneFiveYears 2022-12-31 00596651 d:BetweenOneFiveYears 2021-12-31 00596651 d:MoreThanFiveYears 2022-12-31 00596651 d:MoreThanFiveYears 2021-12-31 00596651 c:Consolidated 2022-12-31 00596651 c:ConsolidatedGroupCompanyAccounts 2022-01-01 2022-12-31 00596651 6 2022-01-01 2022-12-31 iso4217:GBP xbrli:shares xbrli:pure

Registered number: 00596651









ST GILES SCHOOLS OF LANGUAGES LIMITED









ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2022

 
ST GILES SCHOOLS OF LANGUAGES LIMITED
 
 
COMPANY INFORMATION


Directors
M A Lindsay 
H M Lindsay 




Company secretary
M A Lindsay



Registered number
00596651



Registered office
154 Southampton Row
London

England

WC1B 5JX




Independent auditor
Barnes Roffe LLP
Chartered Accountants 
Statutory Auditor

Leytonstone House

Leytonstone

London

E11 1GA





 
ST GILES SCHOOLS OF LANGUAGES LIMITED
 

CONTENTS



Page
Group Strategic Report
 
1 - 2
Directors' Report
 
3 - 4
Independent Auditor's Report
 
5 - 8
Consolidated Statement of Comprehensive Income
 
9
Consolidated Balance Sheet
 
10
Company Balance Sheet
 
11
Consolidated Statement of Changes in Equity
 
12
Company Statement of Changes in Equity
 
13
Consolidated Statement of Cash Flows
 
14
Notes to the Financial Statements
 
15 - 33


 
ST GILES SCHOOLS OF LANGUAGES LIMITED
 
 
GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2022

Introduction
 
The directors present the Strategic report and financial statements for the year ended 31 December 2022.

Business review
 
The 2022 Accounts demonstrated a strong recovery from the Covid 19 pandemic years. This was despite the difficult first quarter when the Omicron outbreak still depressed student demand for our courses by around -59% as compared with 2019. However, looking at 2022 student numbers as a whole, we were only down about -41% v 2019 but we were up +160% on 2021 figures.
Another pleasing factor is that even in 2021 the group was able to declare a respectable gross and net profit and the 2022 figures show substantial improvement on profitability as compared with 2021.
The improvements in the financial performance during the past couple of years reflects the measures we took as a business to weather the covid storm. This involved closing our US operations in 2020, substantial cost cutting measures including centralising our bookings and accounting operations. We also reduced sales and marketing costs by cutting back on our overseas travel budgets and reducing printing and postage costs. This involved utilising more effectively on-line client meetings and on-line fairs/workshop attendance opportunities and increasing availability of downloadable brochures. This was achieved without sacrificing student or client satisfaction or growth.  Sustainable but significant price increases were set whilst retaining our competitive position in the marketplace and this helped to improve margins in spite of inflationary pressures. We also improved accommodation margins by expanding residential options for our students, which also reflected the increasing demand away from homestay and towards residence hall options. 
The group was also able to successfully refinance our business by converting our CBILS government backed covid loans to a longer-term commercial loan which gave us significant cash flow gains and as part of this package we reduced our bank loans by over 20% as compared with EOY 2021 to reduce interest charges. We were pleased to avoid the necessity of directors’ loans which we had anticipated when we started 2022.
Overall, the directors were pleased with the groups’ financial performance and entered 2023 with greater confidence. 
Technology and innovation 
The Group successfully upgraded its e-school facilities available to our students both before and during the whole length of their courses to enrich their learning experience and monitor their progress by outsourcing to a new provider. The Group also decided to outsource its payroll activities for all of its operations excluding Head Office staff, which is relatively manageable. This initiative has helped to reduce the pressure on our accounting team at relatively modest cost and has been implemented in a pretty seamless manner. 
Our people
The increased centralisation announced during the Covid years has been a major factor in helping the organisation run more cost effectively. Nevertheless, the overall administration remains well below 2019. However, we have still had to increase the size of that team in order to cope with increased post-Covid demand. Fortunately, the increases in profitability have enabled us to reintroduce profit-related pay (PRP) for most of our long serving staff for 2023, and we are confident that this will continue. Staff recruitment has remained a major challenge and is leading to the Group being placed under pressure to raise salaries, although we have been able to price this into our fees increases. The Group has had to raise its budget for HR consultancy, administration and legal fees and expects this to continue for the foreseeable future. We continue to appreciate the flexibility and loyalty of our team, and have endeavoured to recognise this through our wage review policies. 

Page 1

 
ST GILES SCHOOLS OF LANGUAGES LIMITED
 

GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022

Strategic Objectives

St Giles Schools of Languages is managed in a prudent and sustainable manner, minimising financial risk whilst providing a high level of funding for investment back into the business. The dividends paid to shareholders have always been determined after a careful consideration of the future financial needs of the Group and the policy of the Directors has been to fund new developments, including additional site and property acquisitions, from retained earnings. The Board suspended dividend payments during the Covid years, but now plans to reintroduce dividend payments from 2023. The principal risks and uncertainties facing the Group are described below. The company is forecasting that it will end 2023 on a continued growth path, both in terms of turnover and profitability. 
Financial risk management objectives and policies 
There are a number of potential risks and uncertainties which could impact the Group's performance, and these are considered by the Board on a regular basis. The Group board and regional management teams consider the risks of all significant business decisions and changes in the external environment and in the Group's operations. The key risks affecting the business are as follows: 
Operating risk 
The Group's reputation and continued success depends on its ability to provide services which are valued by its clients. The Group regularly reviews the quality of its services both internally and through formalised client feedback and evaluation. 
Market risk 
The Group operates in a specialised market and seeks to maintain a competitive advantage by offering an appropriate and relevant service range and providing a high level of customer service from professional and dedicated staff. The Group keeps abreast of developments in the market through maintaining strong relationships with its clients. 
Personnel risk 
The Group is a privately owned business and places great emphasis on recruiting and training high quality staff. The directors consider staff resourcing and succession planning issues on a regular basis. Financial risk The Group is principally funded from retained profits and is reliant on converting these profits into cash. Financial monitoring, forecasting and planning are continuous processes and emphasis is placed on balancing maintenance or growth of profit margin against investment in resources to maintain delivery of a high quality of service to its customers. However, due to the pandemic, the Board secured a government backed CBILS loan in 2020 to manage its cashflow. In 2022, the Board agreed with its bankers to convert the existing CBILS loan into a 10-year commercial loan to reduce cashflow demands in the forthcoming year and beyond. 
Current trading and outlook 
As we approach the last quarter of 2023, the financial outlook looked more sanguine. Although Adult courses have not recovered to pre-Covid levels, there has been considerable growth since 2022 and the Juniors market has fully recovered.  The Board was able to cut its bank loan by more than had been anticipated, and to finance a large expansion in its London Central residence hall, which are expected to enable the company to increase profitability on its accommodation provisions and lower interest charges. 


This report was approved by the board on 31 August 2023 and signed on its behalf.



M A Lindsay
Director

Page 2

 
ST GILES SCHOOLS OF LANGUAGES LIMITED
 
 
 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2022

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

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 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 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.

Results and dividends

The profit for the year, after taxation, amounted to £1,156,792 (2021 - loss after taxation of £1,248,861).

The directors do not recommend a final dividend (2021 - £Nil).

Directors

The directors who served during the year were:

M A Lindsay 
H M Lindsay 

Future developments

Please see the strategic report for more information.

Engagement with employees

The Group has an ongoing policy of providing feedback to employees, not only on their individual performance, but on the performance of the business. To this end, an annual conference is held with key employees attending.

Page 3

 
ST GILES SCHOOLS OF LANGUAGES LIMITED
 
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022

Disabled employees

The Group gives full consideration to applications for employment from disabled persons where the requirements of the job can be adequately fulfilled by a handicapped or disabled person.
Where existing employees become disabled, it is the Group's policy, wherever practicable, to provide continuing employment under normal terms and conditions. The Group would also aim to provide training and career development and promotion to disabled employees wherever appropriate.

Directors' Indemnities

Directors' and Officers' indemnity insurance was in place throughout the year and at the date of approval of these financial statements. 

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 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.

Auditor

The auditor, Barnes Roffe LLPwill be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

This report was approved by the board on 31 August 2023 and signed on its behalf.
 





M A Lindsay
Director

Page 4

 
ST GILES SCHOOLS OF LANGUAGES LIMITED
 
 
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF ST GILES SCHOOLS OF LANGUAGES LIMITED
 

Opinion


We have audited the financial statements of St Giles Schools of Languages Limited (the 'parent Company') and its subsidiaries (the 'Group') for the year ended 31 December 2022, which comprise the Group Statement of Comprehensive Income, the Group and Company Balance Sheets, 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 2022 and of the Group's profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.


Basis for opinion


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


Page 5

 
ST GILES SCHOOLS OF LANGUAGES LIMITED
 
 
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF ST GILES SCHOOLS OF LANGUAGES 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 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.


Page 6

 
ST GILES SCHOOLS OF LANGUAGES LIMITED
 
 
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF ST GILES SCHOOLS OF LANGUAGES LIMITED (CONTINUED)


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.


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 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:

In identifying and assessing risks of material misstatement in respect of irregularities we considered the following:
Obtained an understanding of the nature of the industry and sector, including the legal and regulatory frameworks that the group and parent company operates in and how the group and parent company are complying with the legal and regulatory frameworks;
Enquired of management, and those charged with governance, about their own identification and assessment of the risks of irregularities, including any known actual, suspected or alleged instances of fraud;
Discussed matters about non-compliance with laws and regulations and how fraud might occur including assessment of how and where the financial statements may be susceptible to fraud.

All relevant laws and regulations identified at a Group level and areas susceptible to fraud that could have a material effect on the financial statements were communicated. Any instances of non-compliance with laws and regulations identified were considered in our audit approach.
The most significant laws and regulations were determined as follows:
UK GAAP FRS 102 and Companies Act;
Tax compliance regulations.

Additional audit procedures performed by the audit engagement team included:
Review of the financial statement disclosures and testing to supporting documentation;
Completion of disclosure checklists to identify areas of non-compliance.
Page 7

 
ST GILES SCHOOLS OF LANGUAGES LIMITED
 
 
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF ST GILES SCHOOLS OF LANGUAGES LIMITED (CONTINUED)


The areas that we identified as being susceptible to material misstatement due to fraud were:
Revenue Recognition;
Management Override;
Controls over areas such as wages and bank controls;
Going concern.

Audit procedures in report to the identified areas above:
Obtaining an understanding of the processes and controls around revenue recognition;
Substantively testing revenue via various testing including transactional and cut off;
Reviewed and substantively testing the controls around wages and bank;
Evaluation of the appropriateness of the accounting policies;
Testing the appropriateness of journal entries and other adjustments;
Assessing whether the judgements made in making accounting estimates are indicative of a potential bias;
Evaluating the business rationale of any significant transactions that are unusual or outside the normal course of business; 
Inspection of all recent reports and certification from the relevant bodies; and
Detailed review of post balance sheet trading and forecasts including variance analysis and enquiry with management.

We also communicated relevant identified laws and regulations and potential fraud risks to all engagement team members and remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.


A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our Auditor's Report.


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.




Stuart Moon (Senior Statutory Auditor)
for and on behalf of
Barnes Roffe LLP
Chartered Accountants
Statutory Auditor
Leytonstone House
Leytonstone
London
E11 1GA

 
Date: 
29 September 2023
Page 8

 
ST GILES SCHOOLS OF LANGUAGES LIMITED
 
 
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2022

2022
2021
Note
£
£

  

Turnover
 4 
11,830,593
3,805,672

Cost of sales
  
(4,628,155)
(1,804,403)

Gross profit
  
7,202,438
2,001,269

Administrative expenses
  
(6,275,202)
(4,133,177)

Other operating income
 5 
135,499
702,044

Operating profit/(loss)
 6 
1,062,735
(1,429,864)

Interest payable and similar expenses
 9 
(112,884)
(32,257)

Profit/(loss) before taxation
  
949,851
(1,462,121)

Tax on profit/(loss)
 10 
206,941
213,260

Profit/(loss) for the financial year
  
1,156,792
(1,248,861)

Other comprehensive income:
Items that will not be reclassified to profit or loss:
  

Currency translation differences
  
(81,282)
32,012

Total comprehensive income for the year
  
1,075,510
(1,216,849)

Profit/(loss) for the year attributable to:
  

Owners of the parent Company
  
1,156,792
(1,248,861)

The notes on pages 15 to 33 form part of these financial statements.

Page 9

 
ST GILES SCHOOLS OF LANGUAGES LIMITED
REGISTERED NUMBER: 00596651

CONSOLIDATED BALANCE SHEET
AS AT 31 DECEMBER 2022

2022
2021
Note
£
£

Fixed assets
  

Intangible assets
 12 
358,474
438,134

Tangible assets
 13 
7,505,045
7,489,362

  
7,863,519
7,927,496

Current assets
  

Stocks
 15 
96,855
100,440

Debtors: amounts falling due within one year
 16 
706,632
798,382

Cash at bank and in hand
 17 
2,616,200
1,200,618

  
3,419,687
2,099,440

Creditors: amounts falling due within one year
 18 
(3,429,708)
(2,751,995)

Net current liabilities
  
 
 
(10,021)
 
 
(652,555)

Total assets less current liabilities
  
7,853,498
7,274,941

Creditors: amounts falling due after more than one year
 19 
(1,742,630)
(2,239,583)

Provisions for liabilities
  

Net assets
  
6,110,868
5,035,358


Capital and reserves
  

Called up share capital 
 23 
3,000
3,000

Profit and loss account
  
6,107,868
5,032,358

Equity attributable to owners of the parent Company
  
6,110,868
5,035,358


The financial statements were approved and authorised for issue by the board and were signed on its behalf on 31 August 2023.




M A Lindsay
Director

The notes on pages 15 to 33 form part of these financial statements.

Page 10

 
ST GILES SCHOOLS OF LANGUAGES LIMITED
REGISTERED NUMBER: 00596651

COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2022

2022
2021
Note
£
£

Fixed assets
  

Tangible assets
 13 
7,456,748
7,435,459

Investments
 14 
650,658
650,658

  
8,107,406
8,086,117

Current assets
  

Stocks
 15 
84,628
86,770

Debtors: amounts falling due within one year
 16 
1,459,878
1,271,727

Cash at bank and in hand
 17 
2,473,541
1,101,206

  
4,018,047
2,459,703

Creditors: amounts falling due within one year
 18 
(3,051,429)
(2,219,229)

Net current assets
  
 
 
966,618
 
 
240,474

Total assets less current liabilities
  
9,074,024
8,326,591

  

Creditors: amounts falling due after more than one year
 19 
(1,742,630)
(2,239,583)

  

Net assets
  
7,331,394
6,087,008


Capital and reserves
  

Called up share capital 
 23 
3,000
3,000

Profit and loss account brought forward
  
6,084,008
7,040,345

Profit/(loss) for the year

  

1,244,386
(956,337)

Profit and loss account carried forward
  
7,328,394
6,084,008

  
7,331,394
6,087,008


The financial statements were approved and authorised for issue by the board and were signed on its behalf on 31 August 2023.


M A Lindsay
Director

The notes on pages 15 to 33 form part of these financial statements.

Page 11

 
ST GILES SCHOOLS OF LANGUAGES LIMITED
 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2022


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

£
£
£
£


At 1 January 2021
3,000
6,249,207
6,252,207
6,252,207


Comprehensive loss for the year

Loss for the year
-
(1,248,861)
(1,248,861)
(1,248,861)

Currency translation differences
-
32,012
32,012
32,012
Total comprehensive loss for the year
-
(1,216,849)
(1,216,849)
(1,216,849)



At 1 January 2022
3,000
5,032,358
5,035,358
5,035,358


Comprehensive loss for the year

Profit for the year
-
1,156,792
1,156,792
1,156,792

Currency translation differences
-
(81,282)
(81,282)
(81,282)
Total comprehensive loss for the year
-
1,075,510
1,075,510
1,075,510


At 31 December 2022
3,000
6,107,868
6,110,868
6,110,868


The notes on pages 15 to 33 form part of these financial statements.

Page 12

 
ST GILES SCHOOLS OF LANGUAGES LIMITED
 

COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2022


Called up share capital
Profit and loss account
Total equity

£
£
£


At 1 January 2021
3,000
7,040,345
7,043,345



Loss for the year
-
(956,337)
(956,337)



At 1 January 2022
3,000
6,084,008
6,087,008


Comprehensive loss for the year

Profit for the year
-
1,244,386
1,244,386


At 31 December 2022
3,000
7,328,394
7,331,394


The notes on pages 15 to 33 form part of these financial statements.

Page 13

 
ST GILES SCHOOLS OF LANGUAGES LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2022

2022
2021
£
£

Cash flows from operating activities

Profit/(loss) for the financial year
1,156,792
(1,248,861)

Adjustments for:

Amortisation of intangible assets
79,660
79,660

Depreciation of tangible assets
245,235
246,942

Interest paid
112,884
32,257

Taxation charge
(420,941)
(213,260)

Decrease/(increase) in stocks
3,585
(63)

Decrease/(increase) in debtors
91,750
(103,346)

Increase in creditors
720,736
587,313

Corporation tax received
438,153
24,462

Foreign exchange movements
(81,282)
-

Net cash generated from operating activities

2,346,572
(594,896)


Cash flows from investing activities

Purchase of tangible fixed assets
(260,736)
(9,640)

Net cash from investing activities

(260,736)
(9,640)

Cash flows from financing activities

Repayment of loans
(557,370)
-

Interest paid
(112,884)
(32,257)

Net cash used in financing activities
(670,254)
(32,257)

Net increase/(decrease) in cash and cash equivalents
1,415,582
(636,793)

Cash and cash equivalents at beginning of year
1,200,618
1,837,411

Cash and cash equivalents at the end of year
2,616,200
1,200,618


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
2,616,200
1,200,618


The notes on pages 15 to 33 form part of these financial statements.

Page 14

 
ST GILES SCHOOLS OF LANGUAGES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

1.


General information

St Giles Schools of Languages Limited (the "Company") is a private company limited by shares, incorporated in England and Wales. The business address is 154 Southampton Row, London, WC1B 5JX.

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.

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 judgement 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 following principal accounting policies have been applied:

 
2.2

Basis of consolidation

The consolidated financial statements present the results of the Company and its own subsidiaries ("the Group") as if they form 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 Balance Sheet, 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.

 
2.3

Going concern

The directors pay careful attention to the cost base of the Company ensuring not only that it is kept at a level to satisfy the commercial requirements but also that it remains appropriate to the level of activity of the Company and the financial resources available to it.
The company was significantly affected by the COVID-19 pandemic and had to take measures in order to keep the company a going concern. The loss making subsidiary in the US was closed last year and the directors extended the capital repayment terms for the CBIL loan. The company also continued to make use of the CJRS scheme when it was available. The directors maintain a close watch over the continuing global restrictions caused by the pandemic taking appropriate action when necessary. The Company prepares and reviews its financial forecast and projections regularly and these indicate that the company will be able to operate within the current level of the CBIL facility. The company also has a strong cash position from which it can operate for the next year.
Based on the above, the directors expect the Company to have adequate resources to continue to adopt the going concern basis of accounting in preparing these financial statements.

Page 15

 
ST GILES SCHOOLS OF LANGUAGES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

2.Accounting policies (continued)

 
2.4

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss except when deferred in other comprehensive income as qualifying cash flow hedges.

Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the Consolidated Statement of Comprehensive Income within 'finance income or costs'. All other foreign exchange gains and losses are presented in profit or loss within 'other operating income'.

On consolidation, the results of overseas operations are translated into Sterling at rates approximating to those ruling when the transactions took place. All assets and liabilities of overseas operations are translated at the rate ruling at the reporting date. Exchange differences arising on translating the opening net assets at opening rate and the results of overseas operations at actual rate are recognised in other comprehensive income.

Page 16

 
ST GILES SCHOOLS OF LANGUAGES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

2.Accounting policies (continued)

 
2.5

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Group and the turnover 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 turnover 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 turnover 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.

Tuition fees are recognised when the study course occurs. Revenue on courses that span the year end are recognised on when exact dates of the courses occur. 
Accommodation fees are recognised upon the dates of the tenancy. Tenancy dates that span the year end are recognised on when exact dates of the courses occur.
Other revenue is recognised upon the date on which the service occurs. 

 
2.6

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.

 
2.7

Government grants

Grants of a revenue nature are recognised in the Consolidated Statement of Comprehensive Income in the same period as the related expenditure.

 
2.8

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

 
ST GILES SCHOOLS OF LANGUAGES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

2.Accounting policies (continued)

 
2.9

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 Balance Sheet. The assets of the plan are held separately from the Group in independently administered funds.

 
2.10

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 balance sheet 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 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 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 balance sheet date.

  
2.11

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 considered to have a finite useful life however as a reliable estimate of the useful life cannot be made, the useful life is defaulted to ten years.

Page 18

 
ST GILES SCHOOLS OF LANGUAGES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

2.Accounting policies (continued)

 
2.12

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.

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.

The estimated useful lives range as follows:

Freehold property
-
over 50 years
Leasehold property
-
over the period of the lease
Equipment
-
over 4 years on cost
Motor vehicles
-
over 4 years on cost
Fixtures and fittings
-
over 4 years on cost

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.

 
2.13

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

 
2.14

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a weighted average basis. Work in progress and finished goods include labour and attributable overheads.

At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.15

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.

 
2.16

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.

Page 19

 
ST GILES SCHOOLS OF LANGUAGES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

2.Accounting policies (continued)

 
2.17

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.

 
2.18

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

Page 20

 
ST GILES SCHOOLS OF LANGUAGES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

3.


Judgements in applying accounting policies and key sources of estimation uncertainty

Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
Critical judgements in applying accounting policies
Fixed assets
The directors are of the opinion that the market value of properties as 31 December 2022 would significantly exceed the net book values included in the financial statements, but they are unable to quantify this excess in the absence of a professional valuation, the costs of which are not considered justifiable in the view of the Group's intention to retain ownership of its existing properties for use in its business for the foreseeable future.


4.


Turnover

Analysis of turnover by country of destination:

2022
2021
£
£

United Kingdom
10,983,862
3,553,981

Rest of the world
846,731
251,691

11,830,593
3,805,672


The whole of the turnover is attributable to language services.


5.


Other operating income

2022
2021
£
£

Net rents receivable
135,499
137,400

Government grants receivable
-
564,644

135,499
702,044


Page 21

 
ST GILES SCHOOLS OF LANGUAGES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

6.


Operating profit/(loss)

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

2022
2021
£
£

Depreciation of tangible fixed assets
245,235
246,942

Amortisation of intangible assets, including goodwill
79,660
79,660

Exchange (gains)/losses
1,428
111

Defined contribution pension cost
115,541
85,055

Government grants
-
(564,644)


7.


Employees

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


Group
Group
Company
Company
2022
2021
2022
2021
£
£
£
£


Wages and salaries
3,628,177
2,179,891
3,361,096
2,057,580

Social security costs
288,663
179,290
279,717
172,125

Cost of defined contribution scheme
115,541
85,055
111,786
80,276

4,032,381
2,444,236
3,752,599
2,309,981


.



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


Group
Group
Company
Company
2022
2021
2022
2021
No.
No.
No.
No.


Teachers and management staff
121
113
121
96

Page 22

 
ST GILES SCHOOLS OF LANGUAGES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

8.


Directors' remuneration

2022
2021
£
£

Directors' emoluments
192,067
186,487

Group contributions to defined contribution pension schemes
3,635
3,310

195,702
189,797


During the year retirement benefits were accruing to 1 director (2021 - 1) in respect of defined contribution pension schemes.


9.


Interest payable and similar charges

2022
2021
£
£


Bank interest payable
112,884
32,257


10.


Taxation


2022
2021
£
£


Current tax on profits for the year
17,394
-

Adjustments in respect of previous periods
(438,335)
-

 
Foreign tax


Foreign tax on income for the year
-
(24,042)

Total current tax
(420,941)
(24,042)

Deferred tax


Origination and reversal of timing differences
203,694
(1,973)

Adjustments in respect of previous period
12,501
-

Current year trading losses carried forward
-
(187,245)

Effects of changes in tax rates
(2,195)
-

Total deferred tax
214,000
(189,218)


Taxation on loss on ordinary activities
(206,941)
(213,260)
Page 23

 
ST GILES SCHOOLS OF LANGUAGES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
 
10.Taxation (continued)


Factors affecting tax charge for the year

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

2022
2021
£
£


Profit/(loss) on ordinary activities before tax
949,851
(1,462,121)


Profit/(loss) on ordinary activities multiplied by standard rate of corporation tax in the UK of 19% (2021 - 19%)
180,472
(277,803)

Effects of:


Non-tax deductible amortisation of goodwill and impairment
15,135
15,135

Expenses not deductible
55,779
-

Change in tax rates
(2,195)
-

Adjustments to tax charge in respect of prior periods
(425,834)
-

Non-taxable income
(2,004)
-

Tax on foreign subsidiaries
21,282
(24,042)

Unrelieved tax losses carried forward
-
60,047

Other differences leading to an increase (decrease) in the tax charge
-
13,403

Group relief
(49,576)
-

Total tax charge for the year
(206,941)
(213,260)



Factors that may affect future tax charges
At the 2021 Budget on 3 March 2021, the Government announced that the corporation tax rate will increase to 25% for companies with profits greater than £250,000 with effect from 1 April 2023, as well as announcing a number of other changes to allowances and treatment of losses. 


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 £1,244,386 (2021 - loss £956,337).

Page 24

 
ST GILES SCHOOLS OF LANGUAGES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

12.


Intangible assets

Group





Goodwill

£



Cost


At 1 January 2022
796,604



At 31 December 2022

796,604



Amortisation


At 1 January 2022
358,470


Charge for the year on owned assets
79,660



At 31 December 2022

438,130



Net book value



At 31 December 2022
358,474



At 31 December 2021
438,134



Page 25

 
ST GILES SCHOOLS OF LANGUAGES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

13.


Tangible fixed assets

Group






Freehold property
Leasehold property
Plant and machinery
Fixtures and fittings
Total

£
£
£
£
£



Cost or valuation


At 1 January 2022
9,443,541
380,479
1,017,970
3,117,330
13,959,320


Additions
-
-
21,578
239,158
260,736


Disposals
-
-
(10,112)
-
(10,112)


Exchange adjustments
-
24,360
5,396
1,616
31,372



At 31 December 2022

9,443,541
404,839
1,034,832
3,358,104
14,241,316



Depreciation


At 1 January 2022
2,061,973
380,479
983,068
3,044,438
6,469,958


Charge for the year on owned assets
144,360
-
23,786
77,089
245,235


Disposals
-
-
(10,112)
-
(10,112)


Exchange adjustments
-
24,360
5,214
1,616
31,190



At 31 December 2022

2,206,333
404,839
1,001,956
3,123,143
6,736,271



Net book value



At 31 December 2022
7,237,208
-
32,876
234,961
7,505,045



At 31 December 2021
7,381,568
-
34,902
72,892
7,489,362

Page 26

 
ST GILES SCHOOLS OF LANGUAGES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

           13.Tangible fixed assets (continued)


Company






Freehold property
Leasehold property
Plant and machinery
Fixtures and fittings
Total

£
£
£
£
£

Cost or valuation


At 1 January 2022
9,443,541
48,175
967,777
2,916,698
13,376,191


Additions
-
-
21,578
231,484
253,062



At 31 December 2022

9,443,541
48,175
989,355
3,148,182
13,629,253



Depreciation


At 1 January 2022
2,061,973
48,175
935,049
2,895,535
5,940,732


Charge for the year on owned assets
144,360
-
22,424
64,989
231,773



At 31 December 2022

2,206,333
48,175
957,473
2,960,524
6,172,505



Net book value



At 31 December 2022
7,237,208
-
31,882
187,658
7,456,748



At 31 December 2021
7,381,568
-
32,728
21,163
7,435,459






Page 27

 
ST GILES SCHOOLS OF LANGUAGES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

14.


Fixed asset investments

Company





Investments in subsidiary companies
Investments in associates
Total

£
£
£



Cost or valuation


At 1 January 2022
650,625
33
650,658



At 31 December 2022
650,625
33
650,658





Subsidiary undertakings


The following were subsidiary undertakings of the Company:

Name

Registered office

Class of shares

Holding

St Giles Inc USA
Dormant
Ordinary
100%
St Giles Language Centres (Canada) Limited
Language school
Ordinary
100%
St Giles Brasilia S/A
Dormant
Ordinary
50%
The New School of English Ltd
Language school
Ordinary
100%









Page 28

 
ST GILES SCHOOLS OF LANGUAGES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

15.


Stocks

Group
Group
Company
Company
2022
2021
2022
2021
£
£
£
£

Finished goods and goods for resale
96,855
100,440
84,628
86,770



16.


Debtors

Group
Group
Company
Company
2022
2021
2022
2021
£
£
£
£


Trade debtors
524,398
230,153
456,110
216,971

Amounts owed by group undertakings
-
-
885,828
592,357

Other debtors
9,210
45,338
2,604
-

Prepayments and accrued income
164,406
300,273
100,829
247,751

Deferred taxation
8,618
222,618
14,507
214,648

706,632
798,382
1,459,878
1,271,727



17.


Cash and cash equivalents

Group
Group
Company
Company
2022
2021
2022
2021
£
£
£
£

Cash at bank and in hand
2,616,200
1,200,618
2,473,541
1,101,206



18.


Creditors: Amounts falling due within one year

Group
Group
Company
Company
2022
2021
2022
2021
£
£
£
£

Bank loans
200,000
260,417
200,000
260,417

Trade creditors
503,646
617,977
449,199
266,159

Corporation tax
26,633
9,239
26,633
9,239

Other taxation and social security
60,210
49,031
59,336
46,110

Other creditors
161,603
119,845
100,766
90,012

Accruals and deferred income
2,477,616
1,695,486
2,215,495
1,547,292

3,429,708
2,751,995
3,051,429
2,219,229


Page 29

 
ST GILES SCHOOLS OF LANGUAGES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

19.


Creditors: Amounts falling due after more than one year

Group
Group
Company
Company
2022
2021
2022
2021
£
£
£
£

Bank loans
1,742,630
2,239,583
1,742,630
2,239,583





20.


Loans


Analysis of the maturity of loans is given below:


Group
Group
Company
Company
2022
2021
2022
2021
£
£
£
£

Amounts falling due within one year

Bank loans
200,000
260,417
200,000
260,417

Amounts falling due 1-2 years

Bank loans
400,000
1,250,000
400,000
1,250,000

Amounts falling due 2-5 years

Bank loans
600,000
989,583
600,000
989,583

Amounts falling due after more than 5 years

Bank loans
742,630
-
742,630
-

1,942,630
2,500,000
1,942,630
2,500,000


Page 30

 
ST GILES SCHOOLS OF LANGUAGES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

21.


Financial instruments

Group
Group
Company
Company
2022
2021
2022
2021
£
£
£
£

Financial assets

Financial assets measured at fair value through profit or loss
2,616,200
1,200,618
2,473,541
1,101,206

Financial assets that are debt instruments measured at amortised cost
533,608
275,491
1,344,542
809,328

3,149,808
1,476,109
3,818,083
1,910,534


Financial liabilities

Financial liabilities measured by amortised cost
(3,085,142)
(4,933,308)
(2,845,649)
(4,403,463)

Page 31

 
ST GILES SCHOOLS OF LANGUAGES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

22.


Deferred taxation


Group



2022


£






At beginning of year
222,618


Charged to profit or loss
(214,000)



At end of year
8,618

Company


2022


£






At beginning of year
214,648


Charged to profit or loss
(200,141)



At end of year
14,507

Group
Group
Company
Company
2022
2021
2022
2021
£
£
£
£

Accelerated capital allowances
(5,600)
35,395
781
27,425

Other short term timing differences
3,230
(22)
2,738
(22)

Tax losses carried forward
10,988
187,245
10,988
187,245

8,618
222,618
14,507
214,648


23.


Share capital

2022
2021
£
£
Allotted, called up and fully paid



3,000 (2021 - 3,000) Ordinary shares of £1.00 each
3,000
3,000



Page 32

 
ST GILES SCHOOLS OF LANGUAGES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022


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 £115,541 (2021 - £85,055). Contributions totaling £12,916 (2021 - £118 due from) were due to the fund at the balance sheet date.


25.


Commitments under operating leases

At 31 December 2022 the Group and the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:


Group
Group
Company
Company
2022
2021
2022
2021
£
£
£
£

Not later than 1 year
212,927
582,065
175,455
279,055

Later than 1 year and not later than 5 years
355,593
750,923
-
-

Later than 5 years
159,375
201,875
-
-

727,895
1,534,863
175,455
279,055


26.


Related party transactions

The Group is exempt from disclosing related party transactions with companies that are wholly owned within the Group.


27.


Controlling party

The Group considers Mark Lindsay as the ultimate controlling party.

 
Page 33