BARTLEET_ENTERPRISES_LIMI - Accounts


Company Registration No. 7892872 (England and Wales)
BARTLEET ENTERPRISES LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2018
BARTLEET ENTERPRISES LIMITED
COMPANY INFORMATION
Director
T Bartleet
Company number
7892872
Registered office
c/o Whittles
The Old Exchange
64 West Stockwell Street
Colchester
Essex
CO1 1HE
Auditor
Whittles
Whittle & Partners LLP
The Old Exchange
64 West Stockwell Street
Colchester
Essex
CO1 1HE
Business address
Old House Farm
Spring Gardens Road
Wakes Colne
Essex
CO6 2DR
BARTLEET ENTERPRISES LIMITED
CONTENTS
Page
Strategic report
1
Director's report
2
Director's responsibilities statement
3
Independent auditor's report
4 - 6
Statement of comprehensive income
7
Group balance sheet
8
Company balance sheet
9
Group statement of changes in equity
10
Company statement of changes in equity
11
Group statement of cash flows
12
Company statement of cash flows
13
Notes to the financial statements
14 - 29
BARTLEET ENTERPRISES LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2018
- 1 -

The director presents the strategic report for the year ended 30 September 2018.

Fair review of the business

The Bartleet Enterprises Group continued to concentrate on its core general insurance business as a leading independent insurance brokerage providing service based around advice. It's main subsidiary, Erskine Murray, specialises in Commercial Insurance, Employee Benefits, and the provision of insurance to High Net Worth individuals.

 

The acquisition of Offley Insurance Services Ltd, a general insurance broker based in Ellesmere Port, and Asciak Holdaway Merritt Ltd, a specialist Professional Indemnity insurance broker based in Maldon, by Erskine Murray saw a focus on integration in the year to 30 September 2018. Despite this activity, core profitability for the group was significantly improved for the second year running.

Principal risks and uncertainties

There is considerable competition within this market, but the group offers a high standard of service, flexibility and competitive pricing to mitigate this. The group's ability to forecast is good with variations occurring around the retention of existing clients and attracting new clients.

 

As the group is in a period of acquisition, the integration of acquired businesses is a current operational risk that is closely managed.

Development and performance

The group endeavours to improve its service standards year by year by process and systems development, staff training and technological advances. All upward pressures on costs are managed prudently.

 

The group is looking to enhance its sales and marketing capacity to increase sales through organic growth. The directors intend to continue to seek out potential acquisition opportunities.

Key performance indicators

The detailed profit and loss account, balance sheet and cash flow statements for all individual companies of the group remain the key financial performance indicators.

On behalf of the board

T Bartleet
Director
14 December 2018
BARTLEET ENTERPRISES LIMITED
DIRECTOR'S REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2018
- 2 -

The director presents his annual report and financial statements for the year ended 30 September 2018.

Principal activities

The principal activity of the company and group continued to be that of insurance brokers.

Director

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

T Bartleet
Results and dividends

The results for the year are set out on page 7.

Ordinary dividends were paid amounting to £150,032. The director does not recommend payment of a further dividend.

Auditor

The auditor, Whittles, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

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 auditor of the company 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 auditor of the company is aware of that information.

On behalf of the board
T Bartleet
Director
14 December 2018
BARTLEET ENTERPRISES LIMITED
DIRECTOR'S RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 30 SEPTEMBER 2018
- 3 -

The director is responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the director to prepare financial statements for each financial year. Under that law the director has 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 director must not approve the financial statements unless he is satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the director is required to:

 

  •     select suitable accounting policies and then apply them consistently;

  •     make judgements and accounting estimates that are reasonable and prudent;

  •     state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;

  •     prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

 

The director is responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. He is also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

BARTLEET ENTERPRISES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BARTLEET ENTERPRISES LIMITED
- 4 -
Opinion

We have audited the financial statements of Bartleet Enterprises Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 30 September 2018 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows, the company statement of cash flows and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 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 the parent company's affairs as at 30 September 2018 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 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

We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to you where:

  • the director's use of the going concern basis of accounting in the preparation of the financial statements is not appropriate; or

  • the director has not disclosed in the financial statements any identified material uncertainties that may cast significant doubt about the group's or the parent company’s ability to continue to adopt the going concern basis of accounting for a period of at least twelve months from the date when the financial statements are authorised for issue.

Other information

The director is responsible for the other information. The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. 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.

 

In connection with our audit of the financial statements, 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 audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. 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.

BARTLEET ENTERPRISES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BARTLEET ENTERPRISES 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 director's report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the strategic report and the director's 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 strategic report and the director's report.

 

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 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.

Responsibilities of director

As explained more fully in the director's responsibilities statement, the director is 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 director is 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 director either intends 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 financial statements.

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

 

 

 

 

 

BARTLEET ENTERPRISES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BARTLEET ENTERPRISES LIMITED
- 6 -

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.

Rachel Skells BA FCA (Senior Statutory Auditor)
for and on behalf of Whittles
14 December 2018
Chartered Accountants
Statutory Auditor
Whittle & Partners LLP
The Old Exchange
64 West Stockwell Street
Colchester
Essex
CO1 1HE
BARTLEET ENTERPRISES LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 SEPTEMBER 2018
- 7 -
2018
2017
Notes
£
£
Turnover
3
6,194,666
4,704,427
Cost of sales
(477,864)
(608,962)
Gross profit
5,716,802
4,095,465
Administrative expenses
(5,073,282)
(3,854,977)
Other operating income
349
-
Operating profit
4
643,869
240,488
Interest receivable and similar income
7
3,490
1,379
Interest payable and similar expenses
8
(35,016)
(4,562)
Profit before taxation
612,343
237,305
Tax on profit
9
(184,282)
(100,692)
Profit for the financial year
428,061
136,613
Profit for the financial year is all attributable to the owners of the parent company.
Total comprehensive income for the year is all attributable to the owners of the parent company.

The Profit And Loss Account has been prepared on the basis that all operations are continuing operations.

BARTLEET ENTERPRISES LIMITED
GROUP BALANCE SHEET
AS AT
30 SEPTEMBER 2018
30 September 2018
- 8 -
2018
2017
Notes
£
£
£
£
Fixed assets
Goodwill
11
2,241,647
1,506,814
Tangible assets
12
98,104
73,800
2,339,751
1,580,614
Current assets
Debtors
16
2,887,874
2,103,348
Cash at bank and in hand
3,106,597
3,381,382
5,994,471
5,484,730
Creditors: amounts falling due within one year
17
(5,766,863)
(5,376,077)
Net current assets
227,608
108,653
Total assets less current liabilities
2,567,359
1,689,267
Creditors: amounts falling due after more than one year
18
(1,080,764)
(183,456)
Provisions for liabilities
21
(34,068)
(34,068)
Net assets
1,452,527
1,471,743
Capital and reserves
Called up share capital
24
1,604,424
1,782,693
Share premium account
215,261
271,909
Own shares
178,269
-
Profit and loss reserves
(545,427)
(582,859)
Total equity
1,452,527
1,471,743
The financial statements were approved and signed by the director and authorised for issue on 14 December 2018
14 December 2018
T Bartleet
Director
BARTLEET ENTERPRISES LIMITED
COMPANY BALANCE SHEET
AS AT 30 SEPTEMBER 2018
30 September 2018
- 9 -
2018
2017
Notes
£
£
£
£
Fixed assets
Investments
13
2,560,899
2,560,899
Current assets
Debtors falling due after more than one year
16
498,325
180,000
Cash at bank and in hand
18,248
56
516,573
180,056
Creditors: amounts falling due within one year
17
(245,374)
(268,369)
Net current assets/(liabilities)
271,199
(88,313)
Total assets less current liabilities
2,832,098
2,472,586
Creditors: amounts falling due after more than one year
18
(830,764)
(177,579)
Net assets
2,001,334
2,295,007
Capital and reserves
Called up share capital
24
1,604,424
1,782,693
Share premium account
215,261
271,909
Own shares
178,269
-
Profit and loss reserves
3,380
240,405
Total equity
2,001,334
2,295,007

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £153,604 (2017 - £74,236 profit).

The financial statements were approved and signed by the director and authorised for issue on 14 December 2018
14 December 2018
T Bartleet
Director
Company Registration No. 7892872
BARTLEET ENTERPRISES LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 SEPTEMBER 2018
- 10 -
Share capital
Share premium account
Own shares
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 October 2016
1,782,693
271,909
-
(624,025)
1,430,577
Year ended 30 September 2017:
Profit and total comprehensive income for the year
-
-
-
136,613
136,613
Dividends
10
-
-
-
(95,447)
(95,447)
Balance at 30 September 2017
1,782,693
271,909
-
(582,859)
1,471,743
Year ended 30 September 2018:
Profit and total comprehensive income for the year
-
-
-
428,061
428,061
Dividends
10
-
-
-
(150,032)
(150,032)
Own shares acquired
-
-
178,269
-
178,269
Redemption of shares
24
(178,269)
(56,648)
-
(240,597)
(475,514)
Balance at 30 September 2018
1,604,424
215,261
178,269
(545,427)
1,452,527
BARTLEET ENTERPRISES LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 SEPTEMBER 2018
- 11 -
Share capital
Share premium account
Own shares
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 October 2016
1,782,693
271,909
-
261,616
2,316,218
Year ended 30 September 2017:
Profit and total comprehensive income for the year
-
-
-
74,236
74,236
Dividends
10
-
-
-
(95,447)
(95,447)
Balance at 30 September 2017
1,782,693
271,909
-
240,405
2,295,007
Year ended 30 September 2018:
Profit and total comprehensive income for the year
-
-
-
153,604
153,604
Dividends
10
-
-
-
(150,032)
(150,032)
Own shares acquired
-
-
178,269
-
178,269
Redemption of shares
24
(178,269)
(56,648)
-
(240,597)
(475,514)
Balance at 30 September 2018
1,604,424
215,261
178,269
3,380
2,001,334
BARTLEET ENTERPRISES LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 SEPTEMBER 2018
- 12 -
2018
2017
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
27
643,389
1,164,374
Interest paid
(35,016)
(4,562)
Income taxes (paid)/refunded
(67,134)
10,857
Net cash inflow from operating activities
541,239
1,170,669
Investing activities
Purchase of intangible assets
(1,077,178)
(316,417)
Purchase of tangible fixed assets
(64,670)
(45,778)
Interest received
3,490
1,379
Other investment income received
1,151
-
Net cash used in investing activities
(1,137,207)
(360,816)
Financing activities
Redemption of shares
(475,514)
-
Purchase of own shares
178,269
-
Proceeds of new bank loans
1,191,000
-
Repayment of bank loans
(279,303)
(103,001)
Payment of finance leases obligations
(6,215)
(16,374)
Dividends paid to equity shareholders
(150,032)
(95,447)
Net cash generated from/(used in) financing activities
458,205
(214,822)
Net (decrease)/increase in cash and cash equivalents
(137,763)
595,031
Cash and cash equivalents at beginning of year
3,244,360
2,649,329
Cash and cash equivalents at end of year
3,106,597
3,244,360
Relating to:
Cash at bank and in hand
3,106,597
3,381,382
Bank overdrafts included in creditors payable within one year
-
(137,022)
BARTLEET ENTERPRISES LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 SEPTEMBER 2018
- 13 -
2018
2017
Notes
£
£
£
£
Cash flows from operating activities
Cash (absorbed by)/generated from operations
28
(717,549)
30,337
Interest paid
(34,678)
(431)
Net cash (outflow)/inflow from operating activities
(752,227)
29,906
Investing activities
Proceeds on disposal of subsidiaries
-
(20,000)
Dividends received
160,000
85,451
Net cash generated from investing activities
160,000
65,451
Financing activities
Redemption of shares
(475,514)
-
Purchase of treasury shares
178,269
-
Proceeds of new bank loans
1,191,000
-
Repayment of bank loans
(133,304)
-
Dividends paid to equity shareholders
(150,032)
(95,447)
Net cash generated from/(used in) financing activities
610,419
(95,447)
Net increase/(decrease) in cash and cash equivalents
18,192
(90)
Cash and cash equivalents at beginning of year
56
146
Cash and cash equivalents at end of year
18,248
56
BARTLEET ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2018
- 14 -
1
Accounting policies
Company information

Bartleet Enterprises Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is c/o Whittles, The Old Exchange, 64 West Stockwell Street, Colchester, Essex, CO1 1HE.

 

The group consists of Bartleet Enterprises Limited and all of its subsidiaries.

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, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Basis of consolidation

In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.

 

Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.

The consolidated financial statements incorporate those of Bartleet Enterprises Limited and all of its subsidiaries (ie entities that the group controls through its power to govern the financial and operating policies so as to obtain economic benefits). Subsidiaries acquired during the year are consolidated using the purchase method. Their results are incorporated from the date that control passes.

 

All financial statements are made up to 30 September 2018. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

BARTLEET ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2018
1
Accounting policies
(Continued)
- 15 -
1.3
Going concern

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

1.4
Turnover

Turnover represents commissions earned on general insurance and life broking policies and all offices recognises commissions upon invoice of the policy premium to the client.

1.5
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

1.6
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:

Plant and machinery
33% straight line, 25% reducing balance & 20% straight line
Fixtures, fittings & equipment
33% straight line
Computer equipment
25% reducing balance
Motor vehicles
25% reducing balance

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 recognised in the profit and loss account.

1.7
Fixed asset investments

Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

 

In the parent company financial statements, investments in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

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

BARTLEET ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2018
1
Accounting policies
(Continued)
- 16 -
1.8
Impairment of fixed assets

At each reporting period end date, the group 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.

 

The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.

1.9
Cash at bank and in hand

Cash at bank and in hand 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.

1.10
Financial instruments

Basic financial instruments are initially recognised at transaction value and subsequently measured at amortised cost.

 

Financial assets comprise cash at bank and in hand, together with trade and other debtors. A specific provision is made for debts for which recoverability is in doubt. Cash at bank and in hand is defined as all cash held in instant access bank accounts and used as working capital.

 

Financial liabilities held at amortised cost comprise all creditors except social security and other taxes, deferred income and provisions. Assets and liabilities held in foreign currencies are translated to sterling at the balance sheet date at an appropriate year end exchange rate.

1.11
Equity instruments

Equity instruments issued by the group 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 group.

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 group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

BARTLEET ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2018
1
Accounting policies
(Continued)
- 17 -
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.

1.13
Provisions

Provisions are recognised when the group has a legal or constructive present obligation as a result of a past event, it is probable that the group will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation.

1.14
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.

1.15
Retirement benefits

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

1.16
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 the profit and loss account 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 income 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 lease asset are consumed.

BARTLEET ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2018
1
Accounting policies
(Continued)
- 18 -
1.17

Insurance broking assets and liabilities

Insurance brokers act as agents in placing the insurable risks of their clients with insurers and, as such, generally are not liable as principles for amounts arising form such transactions. Notwithstanding these legal relationships, debtors and creditors arising from insurance broking transactions are shown as assets and liabilities. This recognises that the insurance broker is entitled to retain the investment income on any cash flows arising from these transactions.

 

Debtors and creditors arising from a transaction between a client and insurers (e.g. a premium or a claim) are recorded simultaneously. Consequently, there is a high level of correlation between the totals reported in respect of insurance broking debtors and cash, and insurance broking creditors.

 

It is normal practice for insurance brokers to settle accounts with other intermediaries, clients, insurers and market settlement bureaux on a net basis. Thus, large changes in both insurance broking debtors and creditors can result from comparatively small cash settlements. For this reason, the totals of insurance broking debtors and creditors gives no indication of future cashflows.

2
Judgements and key sources of estimation uncertainty

In the application of the group’s accounting policies, the director is 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 and other revenue

An analysis of the group's turnover is as follows:

2018
2017
£
£
Turnover analysed by class of business
Commission and fees
6,194,666
4,704,427
2018
2017
£
£
Other significant revenue
Interest income
3,490
1,379

All of the income has been derived in the United Kingdom.

BARTLEET ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2018
- 19 -
4
Operating profit
2018
2017
£
£
Operating profit for the year is stated after charging/(crediting):
Depreciation of owned tangible fixed assets
36,350
18,014
Depreciation of tangible fixed assets held under finance leases
2,085
3,553
Impairment of owned tangible fixed assets
-
18,585
Reversal of past impairment of tangible fixed assets
-
(18,585)
Loss on disposal of tangible fixed assets
778
7,940
Amortisation of intangible assets
342,347
238,081
Operating lease charges
120,338
111,392
5
Auditor's remuneration
2018
2017
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
4,500
6,464
Audit of the company's subsidiaries
35,786
17,547
40,286
24,011
6
Employees

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

Group
Company
2018
2017
2018
2017
Number
Number
Number
Number
75
70
1
1

Their aggregate remuneration comprised:

Group
Company
2018
2017
2018
2017
£
£
£
£
Wages and salaries
2,935,894
2,450,208
-
-
Social security costs
299,133
242,883
-
-
Pension costs
156,042
65,427
-
-
3,391,069
2,758,518
-
-
BARTLEET ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2018
- 20 -
7
Interest receivable and similar income
2018
2017
£
£
Interest income
Interest on bank deposits
3,490
1,379

Investment income includes the following:

Interest on financial assets not measured at fair value through profit or loss
3,490
1,379
8
Interest payable and similar expenses
2018
2017
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
33,467
1,525
Interest on finance leases and hire purchase contracts
1,209
-
34,676
1,525
Other finance costs:
Other interest
340
3,037
Total finance costs
35,016
4,562
9
Taxation
2018
2017
£
£
Current tax
UK corporation tax on profits for the current period
184,320
91,443
Adjustments in respect of prior periods
480
(1,002)
Total current tax
184,800
90,441
Deferred tax
Origination and reversal of timing differences
(518)
-
Write down or reversal of write down of deferred tax asset
-
10,251
Total deferred tax
(518)
10,251
Total tax charge
184,282
100,692
BARTLEET ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2018
9
Taxation
(Continued)
- 21 -

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

2018
2017
£
£
Profit before taxation
612,343
237,305
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2017: 19.50%)
116,345
46,274
Tax effect of expenses that are not deductible in determining taxable profit
2,518
3,859
Tax effect of income not taxable in determining taxable profit
12,445
-
Change in unrecognised deferred tax assets
(518)
10,251
Adjustments in respect of prior years
(1,018)
-
Depreciation on assets not qualifying for tax allowances
7,250
4,206
Amortisation on assets not qualifying for tax allowances
65,046
49,134
Under/(over) provided in prior years
480
(1,002)
Tax at marginal rate
-
(1)
Capital allowances
(14,420)
(12,029)
Other adjustments
(3,846)
-
Taxation charge
184,282
100,692
10
Dividends
2018
2017
£
£
Final paid
-
85,451
Interim paid
150,032
9,996
150,032
95,447
BARTLEET ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2018
- 22 -
11
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 October 2017
3,382,569
Additions - separately acquired
1,077,178
Disposals
(685,353)
At 30 September 2018
3,774,394
Amortisation and impairment
At 1 October 2017
1,875,753
Amortisation charged for the year
342,347
Disposals
(685,353)
At 30 September 2018
1,532,747
Carrying amount
At 30 September 2018
2,241,647
At 30 September 2017
1,506,814
The company had no intangible fixed assets at 30 September 2018 or 30 September 2017.
BARTLEET ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2018
- 23 -
12
Tangible fixed assets
Group
Plant and machinery
Fixtures, fittings & equipment
Computer equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 October 2017
123,602
35,755
1,500
41,573
202,430
Additions
64,670
-
-
-
64,670
Disposals
(66,823)
-
(1,500)
(6,896)
(75,219)
At 30 September 2018
121,449
35,755
-
34,677
191,881
Depreciation and impairment
At 1 October 2017
77,696
33,725
1,500
13,679
126,600
Depreciation charged in the year
30,892
1,053
-
6,490
38,435
Eliminated in respect of disposals
(66,823)
-
(1,500)
(2,935)
(72,758)
At 30 September 2018
41,765
34,778
-
17,234
93,777
Carrying amount
At 30 September 2018
79,684
977
-
17,443
98,104
At 30 September 2017
45,906
-
-
27,894
73,800
Company
Computer equipment
£
Cost
At 1 October 2017
1,500
Disposals
(1,500)
At 30 September 2018
-
Depreciation and impairment
At 1 October 2017
1,500
Eliminated in respect of disposals
(1,500)
At 30 September 2018
-
Carrying amount
At 30 September 2018
-
BARTLEET ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2018
12
Tangible fixed assets
(Continued)
- 24 -

The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.

Group
Company
2018
2017
2018
2017
£
£
£
£
Motor vehicles
4,515
10,658
-
-
Depreciation charge for the year in respect of leased assets
2,085
3,553
-
-
13
Fixed asset investments
Group
Company
2018
2017
2018
2017
Notes
£
£
£
£
Investments in subsidiaries
14
-
-
2,560,899
2,560,899
Movements in fixed asset investments
Company
Shares in group undertakings
£
Cost or valuation
At 1 October 2017 and 30 September 2018
2,560,899
Carrying amount
At 30 September 2018
2,560,899
At 30 September 2017
2,560,899
BARTLEET ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2018
- 25 -
14
Subsidiaries

Details of the company's subsidiaries at 30 September 2018 are as follows:

Name of undertaking and country of
Nature of business
Class of
% Held
incorporation or residency
shareholding
Direct
Indirect
Chesham Holdings Limited
United Kingdom
Holding company
Ordinary
100
Chesham Insurance Service Limited
United Kingdom
Insurance brokers
Ordinary
100
Erskine Murray Limited
United Kingdom
Insurance brokers
Ordinary
100
Offley Insurance Services Limited
United Kingdom
Insurance brokers
Ordinary
100
Asciak Holdaway Merritt Limited
United Kingdom
Insurance brokers
Ordinary
100
15
Financial instruments
Group
Company
2018
2017
2018
2017
£
£
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
2,781,273
1,981,770
498,325
180,000
Carrying amount of financial liabilities
Measured at amortised cost
6,475,051
5,343,031
1,076,070
445,862
16
Debtors
Group
Company
2018
2017
2018
2017
Amounts falling due within one year:
£
£
£
£
Insurance broking debtors
2,682,417
1,932,463
-
-
Other debtors
98,856
49,307
-
-
Prepayments and accrued income
106,601
121,578
-
-
2,887,874
2,103,348
-
-
Amounts falling due after more than one year:
Amounts owed by group undertakings
-
-
498,325
180,000
Total debtors
2,887,874
2,103,348
498,325
180,000
BARTLEET ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2018
- 26 -
17
Creditors: amounts falling due within one year
Group
Company
2018
2017
2018
2017
Notes
£
£
£
£
Bank loans and overdrafts
19
226,932
283,021
226,932
-
Obligations under finance leases
20
5,929
7,615
-
-
Insurance broking creditors
3,967,555
3,985,864
-
-
Amounts due to group undertakings
-
-
-
248,897
Corporation tax payable
223,427
106,279
-
-
Other taxation and social security
83,534
65,690
68
86
Deferred income
22
65,615
44,533
-
-
Other creditors
564,024
429,143
13,874
13,602
Accruals and deferred income
629,847
453,932
4,500
5,784
5,766,863
5,376,077
245,374
268,369
18
Creditors: amounts falling due after more than one year
Group
Company
2018
2017
2018
2017
Notes
£
£
£
£
Bank loans and overdrafts
19
830,764
-
830,764
-
Obligations under finance leases
20
-
4,529
-
-
Amounts owed to group undertakings
-
-
-
177,579
Other creditors
250,000
178,927
-
-
1,080,764
183,456
830,764
177,579
19
Loans and overdrafts
Group
Company
2018
2017
2018
2017
£
£
£
£
Bank loans
1,057,696
145,999
1,057,696
-
Bank overdrafts
-
137,022
-
-
1,057,696
283,021
1,057,696
-
Payable within one year
226,932
283,021
226,932
-
Payable after one year
830,764
-
830,764
-
BARTLEET ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2018
19
Loans and overdrafts
(Continued)
- 27 -

The long-term loans are secured by a fixed and floating charge over the assets of the sub-subsidiary company and by a personal guarantee of the director.

20
Finance lease obligations
Group
Company
2018
2017
2018
2017
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
5,929
7,615
-
-
In two to five years
-
4,529
-
-
5,929
12,144
-
-

Finance lease payments represent rentals payable by the company or group for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 5 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

21
Provisions for liabilities
Group
Company
2018
2017
2018
2017
£
£
£
£
Dilapidations
34,068
34,068
-
-
Movements on provisions:
Group
£
At 1 October 2017 and 30 September 2018
34,068
22
Deferred income
Group
Company
2018
2017
2018
2017
£
£
£
£
Other deferred income
65,615
44,533
-
-
BARTLEET ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2018
- 28 -
23
Retirement benefit schemes
2018
2017
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
156,042
65,427

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

24
Share capital
Group and company
2018
2017
Ordinary share capital
£
£
Issued and fully paid
927,000 Ordinary class A shares of £1 each
927,000
927,000
320,886 Ordinary class B shares of £1 each
320,886
320,886
356,538 Ordinary class C shares of £1 each
356,538
356,538
178,269 Ordinary class D shares of £1 each
-
178,269
1,604,424
1,782,693
25
Operating lease commitments
Lessee

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

Group
Company
2018
2017
2018
2017
£
£
£
£
Within one year
109,671
111,677
-
-
Between two and five years
111,567
232,130
-
-
221,238
343,807
-
-

 

 

26
Related party transactions

During the year the group paid rent of £nil (2017: £4,200) to the immediate family of the director, T Bartleet.

 

During the year the group paid rent of £3,600 (2017: £nil) to the pension scheme administered for the director and his spouse.

BARTLEET ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2018
- 29 -
27
Cash generated from group operations
2018
2017
£
£
Profit for the year after tax
428,061
136,613
Adjustments for:
Taxation charged
184,282
100,692
Finance costs
35,016
4,562
Investment income
(3,490)
(1,379)
Loss on disposal of tangible fixed assets
778
7,940
Amortisation and impairment of intangible assets
342,347
238,081
Depreciation and impairment of tangible fixed assets
38,435
21,567
(Decrease) in provisions
-
(3,200)
Movements in working capital:
(Increase) in debtors
(784,526)
(371,096)
Increase in creditors
381,404
1,061,428
Increase/(decrease) in deferred income
21,082
(30,834)
Cash generated from operations
643,389
1,164,374
28
Cash generated from operations - company
2018
2017
£
£
Profit for the year after tax
153,604
74,236
Adjustments for:
Finance costs
34,678
431
Investment income
(160,000)
(85,451)
Movements in working capital:
(Increase)/decrease in debtors
(318,325)
20,000
(Decrease)/increase in creditors
(427,506)
21,121
Cash (absorbed by)/generated from operations
(717,549)
30,337
2018-09-302017-10-01falseCCH SoftwareCCH Accounts Production 2018.300T Bartleet78928722017-10-012018-09-307892872bus:Director12017-10-012018-09-307892872bus:RegisteredOffice2017-10-012018-09-307892872bus:Consolidated2018-09-307892872bus:Consolidated2017-10-012018-09-3078928722018-09-3078928722017-09-307892872core:Non-currentFinancialInstruments2018-09-307892872core:Non-currentFinancialInstruments2017-09-307892872core:ShareCapital2018-09-307892872core:ShareCapital2017-09-307892872core:SharePremium2018-09-307892872core:SharePremium2017-09-307892872core:OtherMiscellaneousReserve2018-09-307892872core:SharePremium2016-09-3078928722016-10-012017-09-30789287212017-10-012018-09-3078928722016-09-307892872core:Goodwill2017-10-012018-09-307892872core:PlantMachinery2017-10-012018-09-307892872core:FurnitureFittings2017-10-012018-09-307892872core:ComputerEquipment2017-10-012018-09-307892872core:MotorVehicles2017-10-012018-09-307892872core:NetGoodwill2017-09-307892872core:ComputerEquipment2017-09-307892872core:Subsidiary12017-10-012018-09-307892872core:Subsidiary22017-10-012018-09-307892872core:Subsidiary32017-10-012018-09-307892872core:Subsidiary42017-10-012018-09-307892872core:Subsidiary52017-10-012018-09-307892872core:Subsidiary112017-10-012018-09-307892872core:Subsidiary212017-10-012018-09-307892872core:Subsidiary312017-10-012018-09-307892872core:Subsidiary412017-10-012018-09-307892872core:Subsidiary512017-10-012018-09-307892872core:Subsidiary122017-10-012018-09-30789287222017-10-012018-09-307892872core:Subsidiary322017-10-012018-09-307892872core:CurrentFinancialInstruments2018-09-307892872core:CurrentFinancialInstruments2017-09-307892872bus:PrivateLimitedCompanyLtd2017-10-012018-09-307892872bus:FRS1022017-10-012018-09-307892872bus:Audited2017-10-012018-09-307892872bus:ConsolidatedGroupCompanyAccounts2017-10-012018-09-307892872bus:FullAccounts2017-10-012018-09-30xbrli:purexbrli:sharesiso4217:GBP