RXI_Wealth_Limited - Accounts


Company Registration No. 09837214 (England and Wales)
RXI Wealth Limited
Annual report and financial statements
for the year ended 31 October 2023
RXI Wealth Limited
Company information
Directors
Jonathon Crisp
Colin Low
Company number
09837214
Registered office
No.1 Royal Exchange
Royal Exchange
London
EC3V 3DG
Independent auditor
Saffery LLP
St Catherine's Court
Berkeley Place
Clifton
Bristol
BS8 1BQ
RXI Wealth Limited
Contents
Page
Strategic report
1 - 2
Directors' report
3
Independent auditor's report
4 - 7
Statement of income and retained earnings
8
Statement of financial position
9
Statement of cash flows
10
Notes to the financial statements
11 - 19
RXI Wealth Limited
Strategic report
For the year ended 31 October 2023
1

The directors present the strategic report for the year ended 31 October 2023.

Principal activities

The principal activity of the company continued to be that of investment management.

Review of the business

The business continues to show a profit on a monthly basis, and we have been pleased to see turnover remain relatively stable throughout the year especially given the turbulence in the financial world. We have a consistent business model in place with a simple charging structure and steady cost base.

 

RXi manages £100 million on a discretionary basis for private clients, trusts and charities, with the source of business currently being Kingsfleet Wealth and Henson Crisp. It is our intention to widen the source of business over the next couple of years but only if there is no significant increase in our costs, and we feel there is an appetite for it with other financial planning firms, we are in the process of onboarding our first external IFA, with discussions taking place with a second.

Principal risks and uncertainties

The management of the business and the execution of the company strategy are subject to a number of risks. The key business risks affecting the company are considered to be underperformance of investment returns, a significant shock to financial markets, changes to regulatory guidance and the need to maintain key members of staff. We have seen this in the last 12 months with the turmoil in global financial markets caused by the invasion of Ukraine by Russia, and then the mini budget and the fall in confidence in the UK with the Truss government's mini budget, however the business and client portfolios have remained relatively stable, and grown in client numbers over the last 12 months.

 

The directors continue to be prepared for times of volatility in global stock markets and these are issues

considered at each review meeting. Although there have been short term periods of underperformance, especially recently with the rise in the values of the arms companies along with energy and oil companies which are excluded from our portfolios but have broadly kept in line with their benchmarks even though they specifically seek to exclude funds that are not within our preferred ESG/Sustainable/Ethical criteria. This has now been incorporated to 90% of the value of our portfolios.

 

From a business perspective this has demonstrated the value of the model, the beneficial outcomes to clients, but also the demonstration to potential new introducers of the consistency of the investment model at low cost.

 

To expand our appeal to third party IFA practices we are working with a larger Investment Analysist support business, their depth of knowledge has meant that we are also able to offer non ESG portfolios alongside our current ESG portfolios.

Key performance indicators

The directors’ goal continues to be to grow turnover on a steady basis without incurring significant extra cost.

 

Each month has been profitable for the business and we continue to increase our client base as the supporting IFA firms see as appropriate and for suitable clients. We also hope to expand the servicing base over the course of the next 12-24 months, but we will only do this if there is a minimal additional cost to the company for acquiring clients. The number of platforms that can accommodate RXi’s investment models has now increased to six, with the possibility of a seventh becoming available in the next year.

 

We continue to review our ongoing fees in the light of the market and the increased value of assets. Consequently, we are now holding funds on reserve in case this may be required and our present pricing is based on the possibility that we can afford to fund VAT within our total charge should it be reinstated by a change in budget or government.

RXI Wealth Limited
Strategic report (continued)
For the year ended 31 October 2023
2

On behalf of the board

Jonathon Crisp
Director
8 January 2024
RXI Wealth Limited
Directors' report
For the year ended 31 October 2023
3

The directors present their annual report and financial statements for the year ended 31 October 2023.

Directors

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

Jonathon Crisp
Colin Low
Auditor

Saffery LLP have expressed their willingness to continue in office.

Statement of directors' responsibilities

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law).

 

Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the 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 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 enable them to ensure that the financial statements comply with the Companies Act 2006. They 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.

Statement of disclosure to auditor

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

On behalf of the board
Jonathon Crisp
Director
8 January 2024
RXI Wealth Limited
Independent auditor's report
To the members of RXI Wealth Limited
4
Opinion

We have audited the financial statements of RXI Wealth Limited (the 'company') for the year ended 31 October 2023 which comprise the statement of income and retained earnings, the statement of financial position, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

  •     give a true and fair view of the state of the company's affairs as at 31 October 2023 and of its 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 company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the 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 company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

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

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the 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.

RXI Wealth Limited
Independent auditor's report (continued)
To the members of RXI Wealth Limited
5

Opinions on other matters prescribed by the Companies Act 2006

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

 

  • the information given in the strategic report and the 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 and 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 remuneration specified by law are not made; or

  •     we have not received all the information and explanations we require for our audit; or

  •     the directors were not entitled to prepare the financial statements in accordance with the small companies regime and take advantage of the small companies' exemption in preparing the directors' report.

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, 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.

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.

RXI Wealth Limited
Independent auditor's report (continued)
To the members of RXI Wealth Limited
6

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 specific procedures for this engagement and the extent to which these are capable of detecting irregularities, including fraud are detailed below.

 

Identifying and assessing risks related to irregularities:

We assessed the susceptibility of the company’s financial statements to material misstatement and how fraud might occur, including through discussions with the directors, discussions within our audit team planning meeting, updating our record of internal controls and ensuring these controls operated as intended. We evaluated possible incentives and opportunities for fraudulent manipulation of the financial statements. We identified laws and regulations that are of significance in the context of the company by discussions with directors and by updating our understanding of the sector in which the company operates.

 

Laws and regulations of direct significance in the context of the company include The Companies Act 2006 and UK Tax legislation and The Financial Services and Markets Act 2000, on which The Financial Conduct Authority (FCA) Handbook is based.

 

Audit response to risks identified

We considered the extent of compliance with these laws and regulations as part of our audit procedures on the related financial statement items including a review of financial statement disclosures. We reviewed the company's records of breaches of laws and regulations, minutes of meetings and correspondence with relevant authorities to identify potential material misstatements arising. We discussed the company's policies and procedures for compliance with laws and regulations with members of management responsible for compliance.

During the planning meeting with the audit team, the engagement partner drew attention to the key areas which might involve non-compliance with laws and regulations or fraud. We enquired of management whether they were aware of any instances of non-compliance with laws and regulations or knowledge of any actual, suspected or alleged fraud. We addressed the risk of fraud through management override of controls by testing the appropriateness of journal entries and identifying any significant transactions that were unusual or outside the normal course of business. We assessed whether judgements made in making accounting estimates gave rise to a possible indication of management bias. At the completion stage of the audit, the engagement partner’s review included ensuring that the team had approached their work with appropriate professional scepticism and thus the capacity to identify non-compliance with laws and regulations and fraud.

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

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

Use of our report

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.

RXI Wealth Limited
Independent auditor's report (continued)
To the members of RXI Wealth Limited
7
Michael Strong
Senior Statutory Auditor
For and on behalf of Saffery LLP
9 January 2024
Chartered Accountants
Statutory Auditors
St Catherine's Court
Berkeley Place
Clifton
Bristol
BS8 1BQ
RXI Wealth Limited
Statement of income and retained earnings
For the year ended 31 October 2023
8
2023
2022
Notes
£
£
Turnover
3
218,568
219,147
Cost of sales
(15,192)
(11,394)
Gross profit
203,376
207,753
Administrative expenses
(131,763)
(114,372)
Operating profit
4
71,613
93,381
Interest receivable and similar income
8
938
-
0
Profit before taxation
72,551
93,381
Tax on profit
9
(15,096)
(17,915)
Profit for the financial year
57,455
75,466
Retained earnings brought forward
94,332
68,866
Dividends
10
(50,000)
(50,000)
Retained earnings carried forward
101,787
94,332

The income statement has been prepared on the basis that all operations are continuing operations.

RXI Wealth Limited
Statement of financial position
As at 31 October 2023
31 October 2023
9
2023
2022
Notes
£
£
£
£
Fixed assets
Tangible assets
11
408
1,164
Current assets
Debtors
12
3,965
4,499
Cash at bank and in hand
142,693
130,593
146,658
135,092
Creditors: amounts falling due within one year
13
(32,779)
(29,424)
Net current assets
113,879
105,668
Net assets
114,287
106,832
Capital and reserves
Called up share capital
15
12,500
12,500
Profit and loss reserves
16
101,787
94,332
Total equity
114,287
106,832
The financial statements were approved by the board of directors and authorised for issue on 8 January 2024 and are signed on its behalf by:
Jonathon Crisp
Director
Company Registration No. 09837214
RXI Wealth Limited
Statement of cash flows
For the year ended 31 October 2023
10
2023
2022
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
20
79,063
94,884
Income taxes paid
(17,901)
(20,070)
Net cash inflow from operating activities
61,162
74,814
Investing activities
Interest received
938
-
0
Net cash generated from/(used in) investing activities
938
-
Financing activities
Dividends paid
(50,000)
(50,000)
Net cash used in financing activities
(50,000)
(50,000)
Net increase in cash and cash equivalents
12,100
24,814
Cash and cash equivalents at beginning of year
130,593
105,779
Cash and cash equivalents at end of year
142,693
130,593

 

RXI Wealth Limited
Notes to the financial statements
For the year ended 31 October 2023
11
1
Accounting policies
Company information

RXI Wealth Limited is a private company limited by shares incorporated in England and Wales. The registered office is No.1 Royal Exchange, Royal Exchange, London, EC3V 3DG.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

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

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

1.4
Tangible fixed assets

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

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Computers
33%

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.5
Cash and cash equivalents

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

RXI Wealth Limited
Notes to the financial statements (continued)
For the year ended 31 October 2023
1
Accounting policies (continued)
12
1.6
Financial instruments

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

 

Financial instruments are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

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

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.7
Equity instruments

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

1.8
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

RXI Wealth Limited
Notes to the financial statements (continued)
For the year ended 31 October 2023
1
Accounting policies (continued)
13
Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Where items recognised in other comprehensive income or equity are chargeable to or deductible for tax purposes, the resulting current or deferred tax expense or income is presented in the same component of comprehensive income or equity as the transaction or other event that resulted in the tax expense or income. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.9
Retirement benefits

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

1.10
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

2
Critical accounting judgements 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 amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Turnover
2023
2022
£
£
Turnover analysed by class of business
Rendering of Services
218,568
219,147

All turnover arose within the United Kingdom.

RXI Wealth Limited
Notes to the financial statements (continued)
For the year ended 31 October 2023
14
4
Operating profit
2023
2022
Operating profit for the year is stated after charging:
£
£
Depreciation of owned tangible fixed assets
756
756
Operating lease charges
1,790
1,790
5
Auditor's remuneration
2023
2022
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
11,410
9,000
For other services
Audit-related assurance services
2,500
-
0
Taxation compliance services
1,500
-
0
4,000
-
6
Employees

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

2023
2022
Number
Number
3
3

Their aggregate remuneration comprised:

2023
2022
£
£
Wages and salaries
22,383
18,400
Social security costs
1,084
1,017
Pension costs
60,780
53,150
84,247
72,567
RXI Wealth Limited
Notes to the financial statements (continued)
For the year ended 31 October 2023
15
7
Directors' remuneration
2023
2022
£
£
Remuneration for qualifying services
4,800
4,800
Company pension contributions to defined contribution schemes
60,000
50,000
64,800
54,800
8
Interest receivable and similar income
2023
2022
£
£
Interest income
Interest on bank deposits
938
-
0
2023
2022
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
938
-
0
9
Taxation
2023
2022
£
£
Current tax
UK corporation tax on profits for the current period
15,110
17,915
Adjustments in respect of prior periods
(14)
-
0
Total current tax
15,096
17,915

From 1 April 2023, the main rate of corporation tax increased from 19% to 25%.

RXI Wealth Limited
Notes to the financial statements (continued)
For the year ended 31 October 2023
9
Taxation (continued)
16

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2023
2022
£
£
Profit before taxation
72,551
93,381
Expected tax charge based on the standard rate of corporation tax in the UK of 22.91% (2022: 19.00%)
16,618
17,742
Tax effect of expenses that are not deductible in determining taxable profit
-
0
173
Adjustments in respect of prior years
(14)
-
0
Marginal relief
(1,508)
-
0
Taxation charge for the year
15,096
17,915
10
Dividends
2023
2022
£
£
Final paid
50,000
50,000
11
Tangible fixed assets
Computers
£
Cost
At 1 November 2022 and 31 October 2023
2,269
Depreciation and impairment
At 1 November 2022
1,105
Depreciation charged in the year
756
At 31 October 2023
1,861
Carrying amount
At 31 October 2023
408
At 31 October 2022
1,164
12
Debtors
2023
2022
Amounts falling due within one year:
£
£
Prepayments and accrued income
3,965
4,499
RXI Wealth Limited
Notes to the financial statements (continued)
For the year ended 31 October 2023
17
13
Creditors: amounts falling due within one year
2023
2022
£
£
Trade creditors
3,160
-
0
Corporation tax
15,110
17,915
Other taxation and social security
419
59
Accruals and deferred income
14,090
11,450
32,779
29,424
14
Retirement benefit schemes
2023
2022
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
60,780
53,150

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

15
Share capital
2023
2022
2023
2022
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A shares of £1 each
4,000
4,000
4,000
4,000
Ordinary B shares of £1 each
2,000
2,000
2,000
2,000
Ordinary C shares of £1 each
2,000
2,000
2,000
2,000
Ordinary D shares of £1 each
4,000
4,000
4,000
4,000
Ordinary E shares of £1 each
500
500
500
500
12,500
12,500
12,500
12,500

A and D shares have one vote per share, right to participate in a distribution to pari passu and right to return of capital.

 

B, C and E shares have a right to receive dividends but no voting rights and no rights upon capital distribution.

16
Profit and loss reserves

The profit and loss account represents the company's accumulated profits which are available for distribution to members.

RXI Wealth Limited
Notes to the financial statements (continued)
For the year ended 31 October 2023
18
17
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2023
2022
£
£
Within one year
1,786
1,786
Between two and five years
595
2,381
2,381
4,167
18
Related party transactions
Transactions with related parties

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

Sales
Sales
Purchases
Purchases
2023
2022
2023
2022
£
£
£
£
Other related parties
3,150
-
0
1,440
-
19
Ultimate controlling party

Colin Low and Jonathon Crisp have joint control of the company by virtue of their shareholdings.

20
Cash generated from operations
2023
2022
£
£
Profit for the year after tax
57,455
75,466
Adjustments for:
Taxation charged
15,096
17,915
Investment income
(938)
-
0
Depreciation and impairment of tangible fixed assets
756
756
Movements in working capital:
Decrease in debtors
534
902
Increase/(decrease) in creditors
6,160
(155)
Cash generated from operations
79,063
94,884
RXI Wealth Limited
Notes to the financial statements (continued)
For the year ended 31 October 2023
19
21
Analysis of changes in net funds
1 November 2022
Cash flows
31 October 2023
£
£
£
Cash at bank and in hand
130,593
12,100
142,693
2023-10-312022-11-01falseCCH SoftwareCCH Accounts Production 2023.100Jonathon CrispColin Low098372142022-11-012023-10-3109837214bus:Director12022-11-012023-10-3109837214bus:Director22022-11-012023-10-3109837214bus:RegisteredOffice2022-11-012023-10-31098372142023-10-31098372142021-11-012022-10-3109837214core:RetainedEarningsAccumulatedLosses2022-10-3109837214core:RetainedEarningsAccumulatedLosses2021-10-3109837214core:ShareCapital2023-10-3109837214core:ShareCapital2022-10-3109837214core:RetainedEarningsAccumulatedLosses2023-10-3109837214core:RetainedEarningsAccumulatedLosses2022-10-31098372142022-10-3109837214core:ShareCapitalOrdinaryShares2023-10-3109837214core:ShareCapitalOrdinaryShares2022-10-3109837214core:RetainedEarningsAccumulatedLosses2021-11-012022-10-3109837214core:ComputerEquipment2023-10-3109837214core:ComputerEquipment2022-10-3109837214core:CurrentFinancialInstrumentscore:WithinOneYear2023-10-3109837214core:CurrentFinancialInstrumentscore:WithinOneYear2022-10-3109837214core:CurrentFinancialInstruments2023-10-3109837214core:CurrentFinancialInstruments2022-10-31098372142022-10-31098372142021-10-3109837214core:ComputerEquipment2022-11-012023-10-3109837214core:UKTax2022-11-012023-10-3109837214core:UKTax2021-11-012022-10-310983721412022-11-012023-10-310983721412021-11-012022-10-3109837214core:ComputerEquipment2022-10-3109837214core:WithinOneYear2023-10-3109837214core:WithinOneYear2022-10-3109837214core:BetweenTwoFiveYears2023-10-3109837214core:BetweenTwoFiveYears2022-10-3109837214core:OtherRelatedPartiescore:SaleOrPurchaseGoods2022-11-012023-10-3109837214core:OtherRelatedPartiescore:SaleOrPurchaseGoods2021-11-012022-10-3109837214bus:PrivateLimitedCompanyLtd2022-11-012023-10-3109837214bus:FRS1022022-11-012023-10-3109837214bus:Audited2022-11-012023-10-3109837214bus:FullAccounts2022-11-012023-10-31xbrli:purexbrli:sharesiso4217:GBP