JERROMS_BUSINESS_SOLUTION - Accounts


Company registration number 08923059 (England and Wales)
JERROMS BUSINESS SOLUTIONS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 JUNE 2023
PAGES FOR FILING WITH REGISTRAR
JERROMS BUSINESS SOLUTIONS LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 12
JERROMS BUSINESS SOLUTIONS LIMITED
BALANCE SHEET
AS AT
30 JUNE 2023
30 June 2023
- 1 -
30 June 2023
30 April 2022
Notes
£
£
£
£
Fixed assets
Intangible assets
3
925,151
771,429
Tangible assets
4
844,081
975,114
Investments
5
672,749
686,664
2,441,981
2,433,207
Current assets
Debtors
6
2,568,123
1,919,990
Cash at bank and in hand
722
262
2,568,845
1,920,252
Creditors: amounts falling due within one year
7
(3,516,451)
(2,445,910)
Net current liabilities
(947,606)
(525,658)
Total assets less current liabilities
1,494,375
1,907,549
Creditors: amounts falling due after more than one year
8
(603,937)
(569,786)
Provisions for liabilities
(146,603)
-
0
Net assets
743,835
1,337,763
Capital and reserves
Called up share capital
10
465,000
600,000
Capital redemption reserve
135,000
-
0
Profit and loss reserves
143,835
737,763
Total equity
743,835
1,337,763
JERROMS BUSINESS SOLUTIONS LIMITED
BALANCE SHEET (CONTINUED)
AS AT
30 JUNE 2023
30 June 2023
- 2 -

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial period ended 30 June 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the period in question in accordance with section 476.

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

The financial statements were approved by the board of directors and authorised for issue on 28 March 2024 and are signed on its behalf by:
Mr M J Eden
Director
Company registration number 08923059 (England and Wales)
JERROMS BUSINESS SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 JUNE 2023
- 3 -
1
Accounting policies
Company information

Jerroms Business Solutions Limited is a private company limited by shares incorporated in England and Wales. The registered office is Lumaneri House, Blythe Gate, Blythe Valley Park, Solihull, West Midlands, B90 8AH.

1.1
Reporting period

The year end of the company has been changed to 30 June to bring in line with the groups year end. As a result, the comparative amounts presented in the financial statements (including the related notes) are not entirely comparable.

1.2
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

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.

The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.

1.3
Turnover

Turnover represents revenue recognised as earned under a wide variety of contracts to provide professional services when, and to the extent that, the company obtains the right to consideration in exchange for its performance under the contracts. It is measured at the fair value of the right to receive consideration, including expenses and disbursements, but excluding value added tax. Revenue recognised that has not been billed to clients is included in debtors as amounts recoverable on contracts. Revenue in respect of contingent fee assignments is recognised when the contingent event occurs or the outcome is considered to have become certain and collection of the fee is assured.

1.4
Intangible fixed assets - goodwill

Acquired goodwill is written off in equal annual installments over its estimated useful economic life of five years following the clawback period. The clawback period is for 2 years from acquisition and no amortisation is charged during this time.

JERROMS BUSINESS SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2023
1
Accounting policies
(Continued)
- 4 -
1.5
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:

Land and buildings Leasehold
10% straight line
Fixtures, fittings & equipment
15% reducing balance basis
Computer equipment
25% reducing balance basis

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.

1.6
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

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

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

JERROMS BUSINESS SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2023
1
Accounting policies
(Continued)
- 5 -
1.7
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.8
Cash and cash equivalents

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

1.9
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 balance sheet 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 and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

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.

JERROMS BUSINESS SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2023
1
Accounting policies
(Continued)
- 6 -
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.

1.10
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.

1.11
Derivatives

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.

1.12
Taxation

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

Current tax

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

Deferred tax

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

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset 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.

JERROMS BUSINESS SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2023
1
Accounting policies
(Continued)
- 7 -
1.13
Employee benefits

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

 

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

 

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

1.14
Retirement benefits

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

1.15
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

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
Employees

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

2023
2022
Number
Number
Total
88
94
JERROMS BUSINESS SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2023
- 8 -
3
Intangible fixed assets
Goodwill
£
Cost
At 1 May 2022
4,749,292
Additions
516,500
At 30 June 2023
5,265,792
Amortisation and impairment
At 1 May 2022
3,977,863
Amortisation charged for the period
362,778
At 30 June 2023
4,340,641
Carrying amount
At 30 June 2023
925,151
At 30 April 2022
771,429

On 1 November 2022, Jerroms Business Solutions Limited paid a further £25,000 towards the business and assets of Harben Barker Limited.

 

On 1 February 2023, Jerroms Business Solutions Limited acquired the business and assets of Financial Accounting Services Limited, creating goodwill of £491,500.

4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 May 2022
19,502
1,729,997
1,749,499
Additions
-
0
69,995
69,995
At 30 June 2023
19,502
1,799,992
1,819,494
Depreciation and impairment
At 1 May 2022
7,161
767,224
774,385
Depreciation charged in the period
2,277
198,751
201,028
At 30 June 2023
9,438
965,975
975,413
Carrying amount
At 30 June 2023
10,064
834,017
844,081
At 30 April 2022
12,341
962,773
975,114
JERROMS BUSINESS SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2023
- 9 -
5
Fixed asset investments
2023
2022
£
£
Shares in group undertakings and participating interests
672,749
686,664
Movements in fixed asset investments
Shares in subsidiaries
£
Cost or valuation
At 1 May 2022
686,664
Disposals
(13,915)
At 30 June 2023
672,749
Carrying amount
At 30 June 2023
672,749
At 30 April 2022
686,664

On 1 November 2022, 9.41% of the shares held in Jerroms (GCN) Limited were sold for cash consideration of £120,000.

 

On 1 January 2023, a further 2.5% of the shares held in Jerroms (GCN) Limited were sold for cash consideration of £46,250.

 

After the above, it took Jerroms Business Solutions Limited's holding in Jerroms (GCN) Limited to 73.68%.

6
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
1,376,394
1,219,468
Amounts owed by group undertakings
842,967
369,739
Other debtors
348,762
330,783
2,568,123
1,919,990
JERROMS BUSINESS SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2023
- 10 -
7
Creditors: amounts falling due within one year
2023
2022
£
£
Bank loans and overdrafts
344,533
394,974
Trade creditors
454,020
568,377
Corporation tax
326,123
190,419
Other taxation and social security
441,561
412,947
Other creditors
1,950,214
879,193
3,516,451
2,445,910
8
Creditors: amounts falling due after more than one year
2023
2022
£
£
Bank loans and overdrafts
400,637
218,334
Other creditors
203,300
351,452
603,937
569,786

The long-term loans are secured by fixed charges over the assets of the company and it's subsidiaries.

JERROMS BUSINESS SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2023
- 11 -
9
Deferred taxation

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

Liabilities
Liabilities
2023
2022
Balances:
£
£
Accelerated capital allowances
146,603
-
2023
Movements in the period:
£
Liability at 1 May 2022
-
Charge to profit or loss
146,603
Liability at 30 June 2023
146,603

£25,359 of the deferred tax liability set out above is expected to reverse within 12 months.

10
Called up share capital
2023
2022
2023
2022
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
465,000
600,000
465,000
600,000

On 1 May 2023, the company purchased back 135,000 ordinary shares for cash consideration of £1,000,000.

11
Operating lease commitments
Lessee

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

2023
2022
£
£
3,243,850
2,537,583
12
Events after the reporting date

On 21/11/23 Sumer Group Bidco Limited acquired a majority stake in Jerroms Business Solutions Limited via its parent (Jerroms Business Solutions Holdings Limited). On acquisition all outstanding bank loans, directors' loan account and loan from a retired director was converted to a long term loan from the new parent. This is a non-adjusting event for the purpose of these financial statements.

 

JERROMS BUSINESS SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2023
- 12 -
13
Related party transactions
Balances with related parties

The following amounts were outstanding at the reporting end date:

Amounts owed by
Amounts owed to
related parties
related parties
2023
2022
2023
2022
£
£
£
£
Entities over which the entity has control, joint control or significant influence
862,964
369,743
-
0
-
0
Other related parties
-
0
-
0
134,511
101,660
14
Directors' transactions

Dividends totalling £178,542 (2022 - £231,156) were paid in the period in respect of shares held by the company's directors.

The Directors have advanced the company £450,735 which is outstanding at the period end.

2023-06-302022-05-01falseCCH SoftwareCCH Accounts Production 2023.300No description of principal activityMr M J EdenMr N CurrieMr R A HortonMr L C MarkouMr I LewisMr G Harrisfalse089230592022-05-012023-06-30089230592023-06-30089230592022-04-3008923059core:NetGoodwill2023-06-3008923059core:NetGoodwill2022-04-3008923059core:LandBuildings2023-06-3008923059core:OtherPropertyPlantEquipment2023-06-3008923059core:LandBuildings2022-04-3008923059core:OtherPropertyPlantEquipment2022-04-3008923059core:CurrentFinancialInstrumentscore:WithinOneYear2023-06-3008923059core:CurrentFinancialInstrumentscore:WithinOneYear2022-04-3008923059core:Non-currentFinancialInstrumentscore:AfterOneYear2023-06-3008923059core:Non-currentFinancialInstrumentscore:AfterOneYear2022-04-3008923059core:CurrentFinancialInstruments2023-06-3008923059core:CurrentFinancialInstruments2022-04-3008923059core:Non-currentFinancialInstruments2023-06-3008923059core:Non-currentFinancialInstruments2022-04-3008923059core:ShareCapital2023-06-3008923059core:ShareCapital2022-04-3008923059core:CapitalRedemptionReserve2023-06-3008923059core:CapitalRedemptionReserve2022-04-3008923059core:RetainedEarningsAccumulatedLosses2023-06-3008923059core:RetainedEarningsAccumulatedLosses2022-04-3008923059bus:Director12022-05-012023-06-3008923059core:Goodwill2022-05-012023-06-3008923059core:LandBuildingscore:LongLeaseholdAssets2022-05-012023-06-3008923059core:FurnitureFittings2022-05-012023-06-3008923059core:ComputerEquipment2022-05-012023-06-30089230592021-05-012022-04-3008923059core:NetGoodwill2022-04-3008923059core:NetGoodwill2022-05-012023-06-3008923059core:LandBuildings2022-04-3008923059core:OtherPropertyPlantEquipment2022-04-30089230592022-04-3008923059core:LandBuildings2022-05-012023-06-3008923059core:OtherPropertyPlantEquipment2022-05-012023-06-3008923059core:WithinOneYear2023-06-3008923059core:WithinOneYear2022-04-3008923059core:AllSubsidiaries2022-05-012023-06-3008923059core:AllSubsidiaries2023-06-3008923059core:AllSubsidiaries2022-04-3008923059bus:PrivateLimitedCompanyLtd2022-05-012023-06-3008923059bus:SmallCompaniesRegimeForAccounts2022-05-012023-06-3008923059bus:FRS1022022-05-012023-06-3008923059bus:AuditExempt-NoAccountantsReport2022-05-012023-06-3008923059bus:Director22022-05-012023-06-3008923059bus:Director32022-05-012023-06-3008923059bus:Director42022-05-012023-06-3008923059bus:Director52022-05-012023-06-3008923059bus:Director62022-05-012023-06-3008923059bus:FullAccounts2022-05-012023-06-30xbrli:purexbrli:sharesiso4217:GBP