ACCOUNTS - Final Accounts


Caseware UK (AP4) 2014.0.91 2014.0.91 2016-03-312016-03-31The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.truefalse2015-04-01trueEach of the persons who are directors at the time when this Directors' Report is approved has confirmed that: so far as that director is aware, there is no relevant audit information of which the Company's auditors are unaware, and that director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the Company's auditors are aware of that information. 09060548 2015-04-01 2016-03-31 09060548 2014-05-28 2015-03-31 09060548 2016-03-31 09060548 2015-03-31 09060548 c:Director1 2015-04-01 2016-03-31 09060548 c:Director2 2015-04-01 2016-03-31 09060548 c:Director3 2015-04-01 2016-03-31 09060548 c:RegisteredOffice 2015-04-01 2016-03-31 09060548 d:CurrentFinancialInstruments 2016-03-31 09060548 d:CurrentFinancialInstruments 2015-03-31 09060548 d:Non-currentFinancialInstruments 2016-03-31 09060548 d:Non-currentFinancialInstruments 2015-03-31 09060548 d:CurrentFinancialInstruments d:WithinOneYear 2016-03-31 09060548 d:CurrentFinancialInstruments d:WithinOneYear 2015-03-31 09060548 d:Non-currentFinancialInstruments d:AfterOneYear 2016-03-31 09060548 d:Non-currentFinancialInstruments d:AfterOneYear 2015-03-31 09060548 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2016-03-31 09060548 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2015-03-31 09060548 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2016-03-31 09060548 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2015-03-31 09060548 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2016-03-31 09060548 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2015-03-31 09060548 d:ReportableOperatingSegment1 2015-04-01 2016-03-31 09060548 d:ReportableOperatingSegment1 2014-05-28 2015-03-31 09060548 d:ShareCapital 2016-03-31 09060548 d:ShareCapital 2015-03-31 09060548 d:RetainedEarningsAccumulatedLosses 2015-04-01 2016-03-31 09060548 d:RetainedEarningsAccumulatedLosses 2016-03-31 09060548 d:RetainedEarningsAccumulatedLosses 2014-05-28 2015-03-31 09060548 d:RetainedEarningsAccumulatedLosses 2015-03-31 09060548 c:OrdinaryShareClass1 2015-04-01 2016-03-31 09060548 c:OrdinaryShareClass1 2016-03-31 09060548 c:FRS102 2015-04-01 2016-03-31 09060548 c:Audited 2015-04-01 2016-03-31 09060548 c:FullAccounts 2015-04-01 2016-03-31 09060548 c:PrivateLimitedCompanyLtd 2015-04-01 2016-03-31 xbrli:shares iso4217:GBP xbrli:pure
Registered number: 09060548










GCP EDUCATION 1 LIMITED

AUDITED
DIRECTORS' REPORT AND
FINANCIAL STATEMENTS

FOR THE YEAR ENDED
31 MARCH 2016



















img1cf0.jpg


 
GCP EDUCATION 1 LIMITED
 

COMPANY INFORMATION

DIRECTORS
Mr S C J Ellis 
Mr R N Kierans 
Mr R A J Wright 




REGISTERED NUMBER
09060548



REGISTERED OFFICE
Munro House
Portsmouth Road

London

Surrey

KT11 1PP




INDEPENDENT AUDITORS
Wellden Turnbull Ltd
Chartered Accountants & Statutory Auditors

Munro House

Portsmouth Road

Cobham

Surrey

KT11 1PP





 
GCP EDUCATION 1 LIMITED
 

CONTENTS


Page
Directors' Report
 
 
1 - 2
Independent Auditors' Report
 
 
3 - 4
Statement of Income and Retained Earnings
 
 
5
Balance Sheet
 
 
6
Notes to the Financial Statements
 
 
7 - 15


 
GCP EDUCATION 1 LIMITED
 

DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2016

The directors present their report and the financial statements for the year ended 31 March 2016.
 
 
DIRECTORS' RESPONSIBILITIES STATEMENT
 
 
The directors are responsible for preparing the Directors' Report and the financial statements in accordance with applicable law and regulations.
 
 
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with 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 judgments 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 2006They are also responsible for safeguarding the assets of the Company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
 
 
PRINCIPAL ACTIVITY
 
 
The company's principal activity during year was that of providing finance.
 
 
DIRECTORS
 
 
The directors who served during the year were:
 
 
Mr S C J Ellis 
Mr R N Kierans 
Mr R A J Wright 
 
DISCLOSURE OF INFORMATION TO AUDITORS
 
 
Each of the persons who are directors at the time when this Directors' Report is approved has confirmed that:

·so far as that director is aware, there is no relevant audit information of which the Company's auditors are unaware, and

·that director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the Company's auditors are aware of that information.
 
 
Page 1

 
GCP EDUCATION 1 LIMITED
 

DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2016

In preparing this report, the directors have taken advantage of the small companies exemptions provided by section 415A of the Companies Act 2006.
 
 
This report was approved by the board on 7 November 2016 and signed on its behalf.
 
 



Mr R A J Wright
Director





Page 2

 
GCP EDUCATION 1 LIMITED
 

INDEPENDENT AUDITORS' REPORT TO THE SHAREHOLDERS OF GCP EDUCATION 1 LIMITED

We have audited the financial statements of GCP Education 1 Limited for the year ended 31 March 2016, set out on pages 5 to 15. The relevant financial reporting framework that has been applied in their preparation is the Companies Act 2006  and the 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'.


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


RESPECTIVE RESPONSIBILITIES OF DIRECTORS AND AUDITORS
 

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. Our responsibility is to audit and express an opinion on the financial statements in accordance with applicable law and International Standards on Auditing (UK and Ireland). Those standards require us to comply with the Financial Reporting Council's Ethical Standards for Auditors.


SCOPE OF THE AUDIT OF THE FINANCIAL STATEMENTS
 

An audit involves obtaining evidence about the amounts and disclosures in the financial statements sufficient to give reasonable assurance that the financial statements are free from material misstatement, whether caused by fraud or error. This includes an assessment of: whether the accounting policies are appropriate to the Company's circumstances and have been consistently applied and adequately disclosed; the reasonableness of significant accounting estimates made by the directors; and the overall presentation of the financial statements In addition, we read all the financial and non-financial information in the Directors' Report to identify material inconsistencies with the audited financial statements and to identify any information that is apparently materially incorrect based on, or materially inconsistent with, the knowledge acquired by us in the course of performing the audit. If we become aware of any apparent material misstatements or inconsistencies we consider the implications for our report.


OPINION ON FINANCIAL STATEMENTS
 

In our opinion the financial statements:

·give a true and fair view of the state of the Company's affairs as at 31 March 2016 and of its profit or loss for the year then ended;

·have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

·have been prepared in accordance with the requirements of the Companies Act 2006.



OPINION ON OTHER MATTER PRESCRIBED BY THE COMPANIES ACT 2006
 

In our opinion the information given in the Directors' Report for the financial year for which the financial statements are prepared is consistent with those accounts. In the light of our knowledge and understanding of the Company and its environment obtained in the course of the audit, we have not identified material misstatements in the  Directors Report.


Page 3

 
GCP EDUCATION 1 LIMITED
 

INDEPENDENT AUDITORS' REPORT TO THE SHAREHOLDERS OF GCP EDUCATION 1 LIMITED (CONTINUED)

MATTERS ON WHICH WE ARE REQUIRED TO REPORT BY EXCEPTION
 

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
 
·adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

·the financial statements are not in agreement with the accounting records and returns; or

·certain disclosures of directors' remuneration specified by law are not made; or
 
·we have not received all the information and explanations we require for our audit; or
 
·the directors were not entitled to take advantage of the small companies' exemption from the requirement to prepare a Strategic Report or in preparing the Directors' Report.






Robin John FCA CTA (Senior Statutory Auditor)
  
for and on behalf of
Wellden Turnbull Ltd
 
Chartered Accountants
Statutory Auditors
  
Munro House
Portsmouth Road
Cobham
Surrey
KT11 1PP

9 November 2016
Page 4

 
GCP EDUCATION 1 LIMITED
 

STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 31 MARCH 2016

2016
2015
Note
£
£

  

Turnover
 4 
1,344,206
893,485

Cost of sales
  
(1,155,229)
(1,274,349)

GROSS PROFIT/(LOSS)
  
188,977
(380,864)

Administrative expenses
  
(10,534)
(75,473)

OPERATING PROFIT/(LOSS)
 5 
178,443
(456,337)

Interest receivable and similar income
 8 
20
35

PROFIT/(LOSS) AFTER TAX
  
178,463
(456,302)

  

  

Retained earnings at the beginning of the year
  
(456,302)
-

Profit/(loss) for the year
  
178,463
(456,302)

RETAINED EARNINGS AT THE END OF THE YEAR
  
(277,839)
(456,302)

There were no recognised gains and losses for 2016 or 2015 other than those included in the statement of income and retained earnings.

The notes on pages 7 to 15 form part of these financial statements.

Page 5

 
GCP EDUCATION 1 LIMITED
REGISTERED NUMBER: 09060548

BALANCE SHEET
AS AT 31 MARCH 2016


As restated
2016
2015
Note
£
£
£
£

FIXED ASSETS
  

Investments
 10 
5,367,736
5,367,736

CURRENT ASSETS
  

Debtors: amounts falling due after more than one year
 11 
9,904,555
10,082,041

Debtors: amounts falling due within one year
 11 
192,878
174,726

Cash at bank and in hand
 12 
9,662
756,650

  
10,107,095
11,013,417

Creditors: amounts falling due within one year
 13 
(343,012)
(1,040,677)

NET CURRENT ASSETS
  
 
 
9,764,083
 
 
9,972,740

TOTAL ASSETS LESS CURRENT LIABILITIES
  
15,131,819
15,340,476

Creditors: amounts falling due after more than one year
 14 
(15,408,658)
(15,795,778)

  

NET LIABILITIES
  
(276,839)
(455,302)


CAPITAL AND RESERVES
  

Called up share capital 
 16 
1,000
1,000

Profit and loss account
 17 
(277,839)
(456,302)

  
(276,839)
(455,302)



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





Mr R A J Wright
Director

Date: 7 November 2016


The notes on pages 7 to 15 form part of these financial statements.

Page 6

 
GCP EDUCATION 1 LIMITED
 

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2016

1.
GENERAL INFORMATION


GCP Education 1 Limited is a private company, limited by shares, domiciled in England and Wales, registered number 09060548. The registered office is Munro House, Portsmouth Road, Cobham, Surrey KT11 1PP. 

2.ACCOUNTING POLICIES

 
2.1
Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention 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.

Information on the impact of first-time adoption of FRS 102 is given in note 19.

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

The following principal accounting policies have been applied:

  
2.2
Going Concern

The company currently has net liabilities. In the previous year the company incurred one off loan commitment fees of £420k and £68k professional fees. The company is now profitable and will have cumulative profits in the medium term. The company's Cashflow has been managed to ensure that fixed interest receivable more than covers the company's expenditure over the loan term. The directors are therefore satisfied that the company can meet its liabilities as they fall due. Accordingly the directors consider it appropriate to prepare the accounts on a going concern basis.

  
2.3
Financial reporting standard 102 - reduced disclosure exemptions

The company has taken advantage of the following disclosure exemptions in preparing these financial statements, as permitted by the FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland":
-       the requirements of Section 4 Statement of Financial Position paragraph 4.12(a)(iv);
-       the requirements of Section 7 Statement of Cash Flows;
-       the requirements of Section 3 Financial Statement Presentation paragraph 3.17(d);
-       the requirements of Section 33 Related Party Disclosures paragraph 33.7.
-       the requirements of Section 11 Basic Financial Instruments paragraph 11.41(b),11.41(e),11.42,
        11.47,11.48(a)(iii),11.48(a)(iv) and 11.48(b).
This information is included in the consolidated financial statements of GCP Intermediary Holdings Limited as at 31 March 2016 and these financial statements may be obtained from Companies House or from Munro House, Portsmouth Road, Cobham, KT11 1PP.
The company has also taken advantage of Section 33 paragraph 1A not to disclose transactions with wholly owned group members.

Page 7

 
GCP EDUCATION 1 LIMITED
 

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2016

2.ACCOUNTING POLICIES (continued)

  
2.4
Turnover

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured.
Interest receivable
Interest receivable is recognised using the effective interest method, which takes into account related fees and transaction costs.

  
2.5
Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

  
2.6
Debtors

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

  
2.7
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.

  
2.8
Financial instruments

The Company only enters into basic financial instruments transactions that result in the recognition of financial assets and liabilities, which comprise trade and other accounts receivable and payable, loans receivable and payables and loans to related parties.
Debt instruments (other than those wholly repayable or receivable within one year), including loans and other accounts receivable and payable, are initially measured at transaction price including transaction costs and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade payables or receivables, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration, expected to be paid or received. 
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 Profit and Loss Account.

  
2.9
Creditors

Short term creditors are measured at the transaction price. Loans payable to third parties are measured initially at the amount of cash received less transaction costs, and are measured subsequently at amortised cost using the effective interest method.

  
2.10
Interest payable

Interest payable is recognised using the effective interest method, which takes into account related fees and transaction costs. Interest payable is included within cost of sales as it is directly attributable to the interest receivable included in revenue.

Page 8

 
GCP EDUCATION 1 LIMITED
 

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2016

3.


JUDGEMENTS IN APPLYING ACCOUNTING POLICIES AND KEY SOURCES OF ESTIMATION UNCERTAINTY

The loan interest receivable and payable calculations and the amortised cost balances for other loans receivable and payable assume that all future loan capital and interest receipts and payments will be in accordance with the current loan agreements for the remaining loan term.

 
4.
 

ANALYSIS OF TURNOVER
 
An analysis of turnover by class of business is as follows:

2016
2015
£
£

Interest receivable and loan arrangement fees
1,344,206
893,485



All turnover arose within the United Kingdom.
 
5.
 

OPERATING PROFIT/(LOSS)
 

The operating profit/(loss) is stated after charging:
 
2016
2015
£
£

Fees payable to the Company's auditor and its associates for the audit of the company's annual financial statements
2,750
2,750

During the year, no director received any emoluments (2015 - £NIL).
 
6.
 

AUDITORS' REMUNERATION
 
2016
2015
£
£


Fees payable to the Company's auditor and its associates for the audit of the Company's annual accounts
2,750
2,750


2,750
2,750

FEES PAYABLE TO THE COMPANY'S AUDITOR AND ITS ASSOCIATES IN RESPECT OF:


Other services relating to taxation
600
600

All other services
4,690
3,460

5,290
4,060
 
7.
 

EMPLOYEES
 



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

        2016
        2015
            No.
            No.







Directors
3
3

Page 9

 
GCP EDUCATION 1 LIMITED
 

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2016
 
8.
 

INTEREST RECEIVABLE
 
2016
2015
£
£


Bank interest receivable
20
35
 
9.
 

TAXATION
 



 
 

FACTORS AFFECTING TAX CHARGE FOR THE YEAR/PERIOD
 
There is no tax charge due to group losses relieved against the current year taxable profits.


FACTORS THAT MAY AFFECT FUTURE TAX CHARGES

There were no factors that may affect future tax charges.

Page 10

 
GCP EDUCATION 1 LIMITED
 

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2016
 
10.
 

FIXED ASSET INVESTMENTS
 





Investments in subsidiary companies


£



COST OR VALUATION


At 1 April 2015
5,367,736



At 31 March 2016

5,367,736






NET BOOK VALUE



At 31 March 2016
5,367,736



At 31 March 2015
5,367,736

SUBSIDIARY UNDERTAKINGS

The following were subsidiary undertakings of the Company:

Name
Country of
incorporation
Class of shares
Holding
Principal activity

Bryni UK Limited
United Kingdom

Ordinary

100%
 
Holding company investing in companies engaged in Public Private Partnerships
 
NYOP Education (Aberdeen) Holdings Limited
United Kingdom

Ordinary

100%
 
Holding company investing in companies engaged in Public Private Partnerships
 
NYOP Education (Aberdeen) Limited
United Kingdom

Ordinary

100%
 
Company investing in companies engaged in Public Private Partnerships
 



Page 11

 
GCP EDUCATION 1 LIMITED
 

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2016
 
11.
 

DEBTORS
 

2016
2015
£
£

DUE AFTER MORE THAN ONE YEAR

Amounts owed by group undertakings
9,904,555
10,082,041


2016
2015
£
£

DUE WITHIN ONE YEAR

Amounts owed by group undertakings
191,878
173,726

Other debtors
1,000
1,000

192,878
174,726



Other debtors comprise loans receivable stated at amortised cost. 



 
12.
 

CASH AND CASH EQUIVALENTS
 
As restated
2016
2015
£
£



Cash at bank and in hand
9,661
756,650

 
13.
 

CREDITORS: Amounts falling due within one year
 
As restated
2016
2015
£
£

Other loans
327,420
1,034,377

Amounts owed to group undertakings
7,700
-

Accruals and deferred income
7,892
6,300

343,012
1,040,677


 
14.
 

CREDITORS: Amounts falling due after more than one year
 
2016
2015
£
£

Other loans
15,408,658
15,795,778



Other loans comprise loan notes stated at amortised cost, which are repayable in instalments.
The loan notes are secured by a debenture over all assets of the company, present and future.

Page 12

 
GCP EDUCATION 1 LIMITED
 

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2016
 
15.
 

LOANS
 

Analysis of the maturity of loans is given below:


As restated
2016
2015
£
£

AMOUNTS FALLING DUE WITHIN ONE YEAR

Other loans
327,420
1,034,377

AMOUNTS FALLING DUE 1-2 YEARS

Other loans
339,450
327,420

AMOUNTS FALLING DUE 2-5 YEARS

Other loans
1,182,536
1,099,213

AMOUNTS FALLING DUE AFTER MORE THAN 5 YEARS

Other loans
13,886,672
14,369,145


 
16.
 

SHARE CAPITAL
 
2016
2015
£
£

Allotted, called up and fully paid



1,000 Ordinary shares of £1 each
1,000
1,000


17.

RESERVES

Profit and loss account

The profit and loss account represents cumulative profits and losses net of all adjustments.



18.

CONTROLLING PARTY

The company's immediate parent undertaking is GCP Intermediary Holdings Limited. The ultimate controlling party is Gravis Capital Partners LLP, which holds the shares in GCP Intermediary Holdings
Limited on trust for charities at its discretion. 

Page 13

 
GCP EDUCATION 1 LIMITED
 

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2016
 
19.
 

FIRST TIME ADOPTION OF FRS 102
 
As previously stated
31 March
2015
Effect of transition
31 March
2015
FRS 102
(as restated)
31 March
2015
Note
£
£
£

Fixed assets
  
5,367,736
-
5,367,736

Current assets
  
11,013,417
-
11,013,417

Creditors: amounts falling due within one year
  
(957,923)
(82,754)
(1,040,677)

NET CURRENT ASSETS
  
 
10,055,494
 
(82,754)
 
9,972,740

TOTAL ASSETS LESS CURRENT LIABILITIES
  
 
15,423,230
 
(82,754)
 
15,340,476

Creditors: amounts falling due after more than one year
  
(15,878,532)
82,754
(15,795,778)

NET (LIABILITIES)
  
 
(455,302)
 
-
 
(455,302)

Capital and reserves
  
(455,302)
-
(455,302)

Page 14

 
GCP EDUCATION 1 LIMITED
 

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2016

           19.FIRST TIME ADOPTION OF FRS 102 (continued)

As previously stated
31 March
2015
Effect of transition
31 March
2015
FRS 102
(as restated)
31 March
2015
Note
£
£
£

Turnover
  
893,485
-
893,485

Cost of sales
  
(1,274,349)
-
(1,274,349)

  
 
(380,864)
 
-
 
(380,864)

Administrative expenses
  
(75,473)
-
(75,473)

OPERATING PROFIT
  
 
(456,337)
 
-
 
(456,337)

Interest receivable and similar income
  
35
-
35

LOSS ON ORDINARY ACTIVITIES AFTER TAXATION AND FOR THE FINANCIAL PERIOD
  
 
(456,302)
 
-
 
(456,302)

Explanation of changes to previously reported profit and equity:

1
Under FRS102 loan assets and loans creditors are stated at amortised cost using the effective interest rate method. The loans are initially measured at transaction price less loan arrangement fees. Under FRSSE the loans receivable and payable were stated at book cost less arrangement fees released over the loan term.
 
The difference between interest paid and due on an accruals basis was included as a separate accrual under FRSSE rather than an adjustment to the loan balance under FRS102. 
 
The loans receivable and payable have been restated to be valued at amortised cost, which includes accrued interest under the effective interest rate method. The separate accruals for interest receivable and payable have been removed. The overall balance sheet impact is just a reclassification of some balances between greater and less than one year with the recalculation of the loan balances over the loan term on an amortised cost basis.
 
Turnover mainly comprises interest receivable, which had previously been recognised on an accruals basis based on the fixed interest rate in the loan agreement. Interest receivable is now calculated and recognised using the effective interest rate method.
 
Cost of sales mainly comprises interest payable, which had previously been recognised on an accruals basis based on the fixed interest rate in the loan agreement. Interest payable is now calculated and recognised using the effective interest rate method.
 
The changes to the prior year  interest receivable and payable figures using the effective interest rate method are not materially different from the approved financial statement. As such no changes have been made to the prior year profit and loss account.

Page 15

 
GCP EDUCATION 1 LIMITED
 

Page 16