Caseware UK (AP4) 2023.0.135 2023.0.135 2023-12-312023-12-31972023-01-01false39falsefalseThe principal activity of the Company during the year was that of a travel insurance intermediary.true 03088762 2023-01-01 2023-12-31 03088762 2022-01-01 2022-12-31 03088762 2023-12-31 03088762 2022-12-31 03088762 2022-01-01 03088762 4 2023-01-01 2023-12-31 03088762 4 2022-01-01 2022-12-31 03088762 1 2023-01-01 2023-12-31 03088762 e:CompanySecretary1 2023-01-01 2023-12-31 03088762 e:Director2 2023-01-01 2023-12-31 03088762 e:Director2 2023-12-31 03088762 e:Director7 2023-01-01 2023-12-31 03088762 e:Director9 2023-01-01 2023-12-31 03088762 e:Director9 2023-12-31 03088762 e:RegisteredOffice 2023-01-01 2023-12-31 03088762 d:FurnitureFittings 2023-01-01 2023-12-31 03088762 d:FurnitureFittings 2023-12-31 03088762 d:FurnitureFittings 2022-12-31 03088762 d:FurnitureFittings d:OwnedOrFreeholdAssets 2023-01-01 2023-12-31 03088762 d:ComputerEquipment 2023-01-01 2023-12-31 03088762 d:ComputerEquipment 2023-12-31 03088762 d:ComputerEquipment 2022-12-31 03088762 d:ComputerEquipment d:OwnedOrFreeholdAssets 2023-01-01 2023-12-31 03088762 d:OwnedOrFreeholdAssets 2023-01-01 2023-12-31 03088762 d:PatentsTrademarksLicencesConcessionsSimilar 2023-01-01 2023-12-31 03088762 d:PatentsTrademarksLicencesConcessionsSimilar 2023-12-31 03088762 d:PatentsTrademarksLicencesConcessionsSimilar 2022-12-31 03088762 d:Goodwill 2023-01-01 2023-12-31 03088762 d:Goodwill 2023-12-31 03088762 d:Goodwill 2022-12-31 03088762 d:CopyrightsPatentsTrademarksServiceOperatingRights 2023-01-01 2023-12-31 03088762 d:CopyrightsPatentsTrademarksServiceOperatingRights 2023-12-31 03088762 d:CopyrightsPatentsTrademarksServiceOperatingRights 2022-12-31 03088762 d:CurrentFinancialInstruments 2023-12-31 03088762 d:CurrentFinancialInstruments 2022-12-31 03088762 d:CurrentFinancialInstruments d:WithinOneYear 2023-12-31 03088762 d:CurrentFinancialInstruments d:WithinOneYear 2022-12-31 03088762 d:ReportableOperatingSegment1 2023-01-01 2023-12-31 03088762 d:ReportableOperatingSegment1 2022-01-01 2022-12-31 03088762 f:UnitedKingdom 2023-01-01 2023-12-31 03088762 f:UnitedKingdom 2022-01-01 2022-12-31 03088762 f:RestEuropeOutsideUK 2023-01-01 2023-12-31 03088762 f:RestEuropeOutsideUK 2022-01-01 2022-12-31 03088762 d:UKTax 2023-01-01 2023-12-31 03088762 d:UKTax 2022-01-01 2022-12-31 03088762 d:ShareCapital 2023-01-01 2023-12-31 03088762 d:ShareCapital 2023-12-31 03088762 d:ShareCapital 2022-01-01 2022-12-31 03088762 d:ShareCapital 2022-12-31 03088762 d:ShareCapital 2022-01-01 03088762 d:SharePremium 2023-01-01 2023-12-31 03088762 d:SharePremium 2023-12-31 03088762 d:SharePremium 2022-01-01 2022-12-31 03088762 d:SharePremium 2022-12-31 03088762 d:SharePremium 2022-01-01 03088762 d:RetainedEarningsAccumulatedLosses 2023-01-01 2023-12-31 03088762 d:RetainedEarningsAccumulatedLosses 2023-12-31 03088762 d:RetainedEarningsAccumulatedLosses 2022-01-01 2022-12-31 03088762 d:RetainedEarningsAccumulatedLosses 2022-12-31 03088762 d:RetainedEarningsAccumulatedLosses 2022-01-01 03088762 e:OrdinaryShareClass1 2023-01-01 2023-12-31 03088762 e:OrdinaryShareClass1 2023-12-31 03088762 e:OrdinaryShareClass1 2022-12-31 03088762 e:FRS102 2023-01-01 2023-12-31 03088762 e:Audited 2023-01-01 2023-12-31 03088762 e:FullAccounts 2023-01-01 2023-12-31 03088762 e:PrivateLimitedCompanyLtd 2023-01-01 2023-12-31 03088762 d:WithinOneYear 2023-12-31 03088762 d:WithinOneYear 2022-12-31 03088762 d:BetweenOneFiveYears 2023-12-31 03088762 d:BetweenOneFiveYears 2022-12-31 03088762 d:MoreThanFiveYears 2023-12-31 03088762 d:MoreThanFiveYears 2022-12-31 03088762 d:PatentsTrademarksLicencesConcessionsSimilar d:ExternallyAcquiredIntangibleAssets 2023-01-01 2023-12-31 03088762 d:Goodwill d:ExternallyAcquiredIntangibleAssets 2023-01-01 2023-12-31 03088762 d:CopyrightsPatentsTrademarksServiceOperatingRights d:ExternallyAcquiredIntangibleAssets 2023-01-01 2023-12-31 03088762 8 2023-01-01 2023-12-31 03088762 d:ExternallyAcquiredIntangibleAssets 2023-01-01 2023-12-31 03088762 d:Goodwill d:OwnedIntangibleAssets 2023-01-01 2023-12-31 03088762 d:PatentsTrademarksLicencesConcessionsSimilar d:OwnedIntangibleAssets 2023-01-01 2023-12-31 03088762 d:CopyrightsPatentsTrademarksServiceOperatingRights d:OwnedIntangibleAssets 2023-01-01 2023-12-31 03088762 g:PoundSterling 2023-01-01 2023-12-31 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 03088762









COVER-MORE INSURANCE SERVICES LTD









DIRECTORS' REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2023

 
COVER-MORE INSURANCE SERVICES LTD
 
 
COMPANY INFORMATION


Directors
Benjamin David Wooltorton (appointed 2 August 2024)
Alistair Cogill 
Justin John Sebire (appointed 4 April 2024)




Company secretary
JTC (UK) Limited



Registered number
03088762



Registered office
Parkview
82 Oxford Road

Uxbridge

London

UB8 1UX




Independent auditors
Forvis Mazars LLP
Chartered Accountants & Statutory Auditor

5th Floor

3 Wellington Place

Leeds

LS1 4AP





 
COVER-MORE INSURANCE SERVICES LTD
 

CONTENTS



Page
Directors' Report
 
1 - 2
Independent Auditors' Report
 
3 - 6
Statement of Comprehensive Income
 
7
Statement of Financial Position
 
8
Statement of Changes in Equity
 
9
Notes to the Financial Statements
 
10 - 24


 
COVER-MORE INSURANCE SERVICES LTD
 
 
 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2023

The Directors present their report and the financial statements for the year ended 31 December 2023.

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 applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the Directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the Company and 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 for the Company's financial statements and then apply them consistently;

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

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 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 to enable them to ensure that the financial statements comply with the Companies Act 2006They are also responsible for safeguarding the assets of the Company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Results and dividends

The loss for the year, after taxation, amounted to £7,484,348 (2022 - loss £9,126,895).

No dividends were declared in the year (2022 - £Nil).

Directors

The Directors who served during the year were:
Ernesto Manuel Suarez de Sola (resigned 12 July 2023)
Conor Brian Breslin (appointed 1 February 2023, resigned 16 February 2024)
Alistair Cogill (appointed 3 August 2023)
Adam James Finch (appointed 4 September 2023, resigned 9 January 2024)
Post year end, Conor Brian Breslin resigned as a Director on 16 February 2024, Adam James Finch resigned as a Director on 9 January 2024, Justin John Sebire was appointed as a Director on 4 April 2024, Jason Whelan was appointed as a Director on 17 May 2024 and subsequently resigned on 7 August 2024, and Benjamin David Wooltorton was appointed as a Director on 2 August 2024.

Page 1

 
COVER-MORE INSURANCE SERVICES LTD
 
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023

Qualifying third party indemnity provisions

The Company's Articles of Association provide, subject to the provisions of UK legislation, an indemnity for Directors and officers of the Company in respect of liabilities they may incur in the discharge of their duties or in the exercise of their powers, including any liabilities relating to the defence of any proceedings brought against them which relate to anything done or omitted, or alleged to have been done, or omitted, by them as officers or employees of the Company.
Appropriate Directors' and officers' liability insurance is in place in respect of all of the Company's Directors.

Exemption from preparing Strategic Report

The Directors have taken the exemption from preparing a Strategic Report in accordance with section 414B of the Companies Act 2006.

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 the Directors are aware, there is no relevant audit information of which the Company's auditors are unaware, and

the Directors have 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.

Post balance sheet events

Following the year end there was a capital injection from Cover-More Australia PTY Ltd for 2,800,000 £1 shares in July 2024.

Auditors

The auditorsForvis Mazars LLPwill be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

Small companies note

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 and signed on its behalf.
 





Alistair Cogill
Director

Date: 16 August 2024

Page 2

 
COVER-MORE INSURANCE SERVICES LTD
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF COVER-MORE INSURANCE SERVICES LTD
 

Opinion

We have audited the financial statements of Cover-more Insurance Services Ltd (the ‘Company’) for the year ended 31 December 2023 which comprise the Statement of Comprehensive Income, the Statement of Financial Position, the Statement of Changes in Equity 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 Company’s affairs as at 31 December 2023 and of its 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.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor’s responsibilities for the audit of the financial statements section of our report. We are independent of the Company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the Directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the Company’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the Directors with respect to going concern are described in the relevant sections of this report.
 
Page 3

 
COVER-MORE INSURANCE SERVICES LTD
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF COVER-MORE INSURANCE SERVICES LTD
 

Other information

The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. The Directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.
 
Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of the audit:
 
the information given in the Directors' Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the Directors' Report has been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception

In light of the knowledge and understanding of the Company and its environment obtained in the course of the audit, we have not identified material misstatements in the Directors' Report.

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of 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 in preparing the Directors' Report and from the requirement to prepare the Strategic Report.
Page 4

 
COVER-MORE INSURANCE SERVICES LTD
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF COVER-MORE INSURANCE SERVICES LTD
 

Responsibilities of Directors

As explained more fully in the Directors' Responsibilities Statement set out on page 1, the Directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the Directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the Directors are responsible for assessing the Company’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the Directors intend either to liquidate the Company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
 
The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below.
 
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. 

Based on our understanding of Cover-More Insurance Services Ltd and its industry, we considered that non-compliance with the following laws and regulations might have a material effect on the financial statements: UK employment regulation and FCA regulation.

To help us identify instances of non-compliance with these laws and regulations, and in identifying and assessing the risks of material misstatement in respect to non-compliance, our procedures included, but were not limited to:
Inquiring of management and, where appropriate, those charged with governance, as to whether the Company is in compliance with laws and regulations, and discussing their policies and procedures regarding compliance with laws and regulations;
Inspecting correspondence, if any, with relevant licensing or regulatory authorities;
Communicating identified laws and regulations to the engagement team and remaining alert to any indications of non-compliance throughout our audit; and
Considering the risk of acts by the Company which were contrary to applicable laws and regulations, including fraud.  

We also considered those laws and regulations that have a direct effect on the preparation of the financial statements, such as tax legislation and the Companies Act 2006. 
Page 5

 
COVER-MORE INSURANCE SERVICES LTD
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF COVER-MORE INSURANCE SERVICES LTD
 

In addition, we evaluated the Directors' and management’s incentives and opportunities for fraudulent manipulation of the financial statements, including the risk of management override of controls, and determined that the principal risks were related to posting manual journal entries to manipulate financial performance, management bias through judgements and assumptions in significant accounting estimates, in particular in relation to the valuation of intangible assets, valuation of deferred tax assets, revenue recognition (which we pinpointed to the risk of occurrence), and significant one-off or unusual transactions.

Our audit procedures in relation to fraud included but were not limited to:
Making enquiries of the Directors and management on whether they had knowledge of any actual, suspected or alleged fraud;
Gaining an understanding of the internal controls established to mitigate risks related to fraud;
Discussing amongst the engagement team the risks of fraud; and
Addressing the risks of fraud through management override of controls by performing journal entry testing.

There are inherent limitations in the audit procedures described above and the primary responsibility for the prevention and detection of irregularities including fraud rests with management. As with any audit, there remained a risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations or the override of internal controls.

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

Use of the audit 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.




Christopher Hudson (Senior Statutory Auditor)

  
for and on behalf of

Forvis Mazars LLP
Chartered Accountants and Statutory Auditor 
5th Floor
3 Wellington Place
Leeds
LS1 4AP

19 August 2024
Page 6

 
COVER-MORE INSURANCE SERVICES LTD
 
 
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2023

2023
2022
Note
£
£

  

Turnover
 4 
3,214,980
984,119

Cost of sales
  
(68,748)
(78,660)

Gross profit
  
3,146,232
905,459

Administrative expenses
  
(15,735,808)
(11,080,057)

Other operating income
 5 
5,138,076
1,079,999

Operating loss
 6 
(7,451,500)
(9,094,599)

Interest payable and similar expenses
 10 
(27,227)
(32,296)

Loss before tax
  
(7,478,727)
(9,126,895)

Tax on loss
 11 
(5,621)
-

Loss for the financial year
  
(7,484,348)
(9,126,895)

There were no recognised gains and losses for 2023 or 2022 other than those included in the statement of comprehensive income.

There was no other comprehensive income for 2023 (2022: £NIL).

The notes on pages 10 to 24 form part of these financial statements.

Page 7

 
COVER-MORE INSURANCE SERVICES LTD
REGISTERED NUMBER: 03088762

STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2023

2023
2022
Note
£
£

Fixed assets
  

Intangible fixed assets
 12 
3,439,382
4,161,377

Tangible fixed assets
 13 
347,272
325,599

  
3,786,654
4,486,976

Current assets
  

Debtors: amounts falling due within one year
 14 
2,039,403
1,925,240

Cash and cash equivalents
 15 
4,881,247
6,247,808

  
6,920,650
8,173,048

Creditors: amounts falling due within one year
 16 
(3,294,845)
(4,763,217)

Net current assets
  
 
 
3,625,805
 
 
3,409,831

Total assets less current liabilities
  
7,412,459
7,896,807

  

Net assets
  
7,412,459
7,896,807


Capital and reserves
  

Called up share capital 
 17 
27,995,022
20,995,022

Share premium account
 18 
4,394,809
4,394,809

Profit and loss account
 18 
(24,977,372)
(17,493,024)

  
7,412,459
7,896,807


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



Alistair Cogill
Director

Date: 16 August 2024

Page 8

 
COVER-MORE INSURANCE SERVICES LTD
 

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2023


Called up share capital
Share premium account
Profit and loss account
Total equity

£
£
£
£


At 1 January 2022
4,850,022
4,394,809
(8,366,129)
878,702


Comprehensive loss for the year

Loss for the year
-
-
(9,126,895)
(9,126,895)
Total comprehensive loss for the year
-
-
(9,126,895)
(9,126,895)


Contributions by and distributions to owners

Shares issued during the year
16,145,000
-
-
16,145,000


Total transactions with owners
16,145,000
-
-
16,145,000



At 1 January 2023
20,995,022
4,394,809
(17,493,024)
7,896,807


Comprehensive loss for the year

Loss for the year
-
-
(7,484,348)
(7,484,348)
Total comprehensive loss for the year
-
-
(7,484,348)
(7,484,348)


Contributions by and distributions to owners

Shares issued during the year
7,000,000
-
-
7,000,000


Total transactions with owners
7,000,000
-
-
7,000,000


At 31 December 2023
27,995,022
4,394,809
(24,977,372)
7,412,459


The notes on pages 10 to 24 form part of these financial statements.

Page 9

 
COVER-MORE INSURANCE SERVICES LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023

1.


General information

Cover-More Insurance Services Limited (the 'Company') is a private company limited by shares, incorporated and registered in England and Wales. The address of its registered office is Parkview, 82 Oxford Road, Uxbridge, London, UB8 1UX. The Company's registered number is 03088762.
The principal activity of the Company during the year was that of a travel insurance intermediary.
The financial statements are presented in Pounds Sterling, as this is the Company's functional currency, being the primary economic environment in which the Company operates. Monetary amounts are rounded to the nearest whole pound.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

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

The following principal accounting policies have been applied:

  
2.2

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 11 Financial Instruments paragraphs 11.39 to 11.48A;
•  the requirements of Section 33 Related Party Disclosures paragraph 33.7.
This information is included in the consolidated group financial statements of Zurich Travel Solutions Pty Ltd as at 31 December 2023.

 
2.3

Going concern

The financial statements have been prepared on the going concern basis. In 2022, the Halo Insurance Services Ltd. entity was transferred to create a single hub from which to expand in the UK and Europe. This has meant up-front capability investments have been required, which has generated significant losses in 2023.  However, this investment creates a solid foundation for the business for the future. The Company remains part of the Zurich Insurance Group Ltd group and has benefited from the support of the group in recent years, particularly in the form of capital contributions, which in the current year alone totalled £7.0m to ensure the Company remained in a net asset position of £7.4m with cash balances of £4.9m at the year end. The Group has committed formal financial support to the Company if required to ensure that the Company is able to continue as a going concern for at least 12 months from the date of signing. 

Page 10

 
COVER-MORE INSURANCE SERVICES LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023

2.Accounting policies (continued)

  
2.4

Turnover

Turnover is recognised to the extent that it is probable that the economic benefits will flow to the Company and the turnover can be reliably measured. Turnover is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. 

  
Rendering of services

Turnover represents commission and fees receivable on the brokerage of insurance, net of commissions ceded to introducers. Commission income is recognised on the inception date or renewal date of the policy. Alterations in brokerage arising from return and additional premiums are taken into account as and when these occur. Where there exists a material obligation to render post placement services an appropriate proportion of the revenue is deferred and recognised as revenue over the period those services are provided. Fee income is recognised in the period in which work was performed.

  
2.5

Other operating income

Other operating income includes revenue from all other operating activities which are not related to
the principal activities of the Company.

  
2.6

Intangible fixed assets

Goodwill
Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight-line basis to the Statement of Comprehensive Income over its useful economic life.
Other intangible fixed assets
Intangible fixed assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date if the fair value can be measured reliably.
Amortisation is calculated to write off the cost of the intangible fixed assets less their estimated residual values using the straight-line method over their useful lives, and is generally recognised in the Statement of Comprehensive Income.
Amortisation methods, useful lives and residual values are reviewed at each reporting date and adjusted if appropriate.
 
Page 11

 
COVER-MORE INSURANCE SERVICES LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023

2.Accounting policies (continued)

Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following basis: 
Goodwill       10 years
Brands and Trademarks    15 years
Computer software      3 years
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, an is credited or charged to the Statement of Comprehensive Income.

  
2.7

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 basis:
Office equipment     33% straight line
Fixtures and fittings     20% straight line
Computer equipment     33% straight line
Assets in the course of clearing are not depreciated.
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, an is credited or charged to the Statement of Comprehensive Income.

  
2.8

Cash and cash equivalents

Cash and cash equivalents are basic financial instruments and include cash in hand, deposits held at call with banks.

  
2.9

Insurer trust accounts

During the prior year management decided to recognise cash premiums held under risk transfer arrangements with insurers on its Statement of Financial Position. This meant that cash held in insurer trust accounts is recognised in the Statement of Financial Position and a corresponding liability due to the insurers is also recognised.

Page 12

 
COVER-MORE INSURANCE SERVICES LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023

2.Accounting policies (continued)

  
2.10

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 when the Company becomes party to the contractual provisions of the instrument.
Basic financial assets
Basic financial assets, which include trade and other debtors, amounts owed from group undertakings, 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 financial asset is measured at the present value of the future receipts discounted at a market rate of interest.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the Company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including trade and other creditors (including accruals) and amounts due to fellow group undertakings, 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 the market rate of interest. 
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

Equity instruments
Equity instruments issued by the Company are recorded at the fair value of proceeds received, net of direct issue costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the Company.


  
2.11

Taxation

The tax expense represents the sum of the current tax expense and deferred tax expense. Current tax assets are recognised when tax paid exceeds the tax payable.
Current and deferred tax is charged or credited to the Statement of Comprehensive Income, except when it relates to items charged or credited to other comprehensive income or equity, when the tax follows the transaction or event it relates to and is also charged or credited to other comprehensive income or equity.
Current tax assets and current tax liabilities and deferred tax assets and deferred tax liabilities are offset, if and only if, there is a legally enforceable right to set off the amounts and the entity intends either to settle on the net basis or to realise the asset and settle the liability simultaneously. 
Current tax is based on taxable profit for the year. Current tax assets and liabilities are measured using tax rates that have been enacted or substantively enacted by the reporting period.

Page 13

 
COVER-MORE INSURANCE SERVICES LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023

2.Accounting policies (continued)

 
2.12

Finance costs

Finance costs are charged to the Statement of Comprehensive Income over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.13

Impairment of fixed assets and goodwill

Assets that are subject to depreciation or amortisation are assessed at each reporting date to determine whether there is any indication that the assets are impaired. Where there is any indication that an asset may be impaired, the carrying value of the asset (or cash-generating unit to which the asset has been allocated) is tested for impairment. An impairment loss is recognised for the amount by which the asset's carrying amount exceeds its recoverable amount. The recoverable amount is the higher of an asset's (or CGU's) fair value less costs to sell and value in use. For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash flows (CGUs). Non-financial assets that have been previously impaired are reviewed at each reporting date to assess whether there is any indication that the impairment losses recognised in prior periods may no longer exist or may have decreased.

  
2.14

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.

  
2.15

Retirement benefits

For defined contribution schemes the amount charged to the Statement of Comprehensive Income is the contributions payable in the year. Differences between contributions payable in the year and contributions actually paid are shown as either accruals or prepayments.

  
2.16

Leases

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 leased asset are consumed.

Page 14

 
COVER-MORE INSURANCE SERVICES LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023

2.Accounting policies (continued)

  
2.17

Foreign exchange

Transactions in currencies other than the functional currency (foreign currency) are initially recorded at the exchange rate prevailing on the date of the transaction.
Monetary assets and liabilities denominated in foreign currencies are translated at the rate of exchange ruling at the reporting date. Non-monetary assets and liabilities denominated in foreign currencies are translated at the rate ruling at the date or the transaction, or, if the asset or liability is measured at fair value, the rate when that fair value was determined.
All transaction differences are taken to Statement of Comprehensive Income, except to the extent that they relate to gains or losses on non-monetary items recognised in other comprehensive income, when the related transaction gain or loss is also recognised in other comprehensive income.

 
2.18

Onerous leases

Where the unavoidable costs of a lease exceed the economic benefit expected to be received from it, a provision is made for the present value of the obligations under the lease.


3.


Judgements in applying accounting policies and key sources of estimation uncertainty

(i) Assessing indicators of impairment
In assessing whether there have been any indicators of impairment of assets including tangible fixed assets, goodwill and other intangible fixed assets, the Directors have considered both external and internal sources of information.
(ii) Estimating value in use of intangible fixed assets
The Company tests goodwill and intangible fixed assets for impairment whenever there is an indication that the asset may be impaired. Impairment is determined with reference to the higher of fair values less costs to sell or value in use. The value in us calculation has required the Directors to estimate the future cash flows expected to arise from the asset of the cash generating unit (CGU) and determine a suitable discount rate to calculate present value. Significant assumptions are made in estimating future cash flows and about future events including future market conditions and growth rates. Changes in these assumptions could affect the outcome of impairment reviews. 
Key sources of estimation uncertainty
The key assumptions concerning the future, and other key sources of estimation uncertainty, that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are discussed below.
(i) Deferred taxation
Deferred taxation is recognised when there is an expectation that a balance will crystallise in the future. Judgement is required over whether it is probable that there are significant future taxable profits to support the recognition of an asset. At 31 December 2023, the Company had unused tax losses of £17,856,429 (2022 - £12,083,455) for which no deferred tax asset has been recognised.

Page 15

 
COVER-MORE INSURANCE SERVICES LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023

4.


Turnover

An analysis of turnover by class of business is as follows:


2023
2022
£
£

Fee income
3,214,980
984,119


Analysis of turnover by country of destination:

2023
2022
£
£

United Kingdom
1,817,923
984,119

Rest of Europe
1,397,057
-

3,214,980
984,119



5.


Other operating income

2023
2022
£
£

Intercompany management charge
5,138,076
1,079,999



6.


Operating loss

The operating loss is stated after charging:

2023
2022
£
£

Depreciation of tangible fixed assets
90,877
48,521

Amortisation of intangible fixed assets
959,931
656,699

Impairment of intangible fixed assets
-
2,025,350

Operating lease rentals
202,665
56,640

Page 16

 
COVER-MORE INSURANCE SERVICES LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023

7.


Auditors' remuneration

During the year, the Company obtained the following services from the Company's auditors and their associates:


2023
2022
£
£

Fees payable to the Company's auditors and their associates for the audit of the Company's financial statements

46,500
45,000

Fees payable to the Company's auditors and their associates in respect of:

All non-audit services not included above
31,338
2,000


8.


Employees

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


2023
2022
£
£

Wages and salaries
6,319,180
3,002,801

Social security costs
968,464
418,057

Cost of defined contribution scheme
404,558
114,520

7,692,202
3,535,378


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


        2023
        2022
            No.
            No.







Employees
97
39

Page 17

 
COVER-MORE INSURANCE SERVICES LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023

9.


Directors' remuneration

2023
2022
£
£

Directors' emoluments
638,523
199,274

Company contributions to defined contribution pension schemes
29,243
-

667,766
199,274


During the year retirement benefits were accruing to 3 directors (2022 - Nil) in respect of defined contribution pension schemes.

The highest paid director received remuneration of £380,700 (2022 - £199,274).

The value of the Company's contributions paid to a defined contribution pension scheme in respect of the highest paid director amounted to £20,610 (2022 - £Nil).

The Directors are considered to be the only key management personnel.


10.


Interest payable and similar expenses

2023
2022
£
£


Loans from group undertakings
27,227
32,296


11.


Taxation


2023
2022
£
£

Corporation tax


Adjustments in respect of previous periods
5,621
-


Total current tax
5,621
-


Taxation on profit on ordinary activities
5,621
-
Page 18

 
COVER-MORE INSURANCE SERVICES LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
 
11.Taxation (continued)


Factors affecting tax charge for the year

The tax assessed for the year is higher than (2022 - higher than) the standard rate of corporation tax in the UK of 23.5% (2022 - 19%). The differences are explained below:

2023
2022
£
£


Loss on ordinary activities before tax
(7,478,727)
(9,126,895)


Loss on ordinary activities multiplied by standard rate of corporation tax in the UK of 23.5% (2022 - 19%)
(1,757,501)
(1,734,110)

Effects of:


Expenses not deductible for tax purposes
(3,882)
2,145

Tax losses not recognised
1,804,222
1,256,526

Adjustments to tax charge in respect of prior periods
5,621
-

Unrecognised capital allowances deducted
(42,839)
38,983

Fixed asset differences
-
436,456

Total tax charge for the year
5,621
-


Factors that may affect future tax charges

At 31 December 2023, the Company had unused tax losses of £17,856,429 (2022 - £12,083,455) for which no deferred tax asset has been recognised.

Page 19

 
COVER-MORE INSURANCE SERVICES LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023

12.


Intangible fixed assets




Computer software
Goodwill
Brands and Trademarks
Total

£
£
£
£



Cost


At 1 January 2023
3,452,720
3,548,504
1,666,000
8,667,224


Additions
237,936
-
-
237,936


Disposals
(436,876)
-
-
(436,876)



At 31 December 2023

3,253,780
3,548,504
1,666,000
8,468,284



Amortisation


At 1 January 2023
2,208,712
2,232,346
64,789
4,505,847


Charge for the year
494,014
354,850
111,067
959,931


On disposals
(436,876)
-
-
(436,876)



At 31 December 2023

2,265,850
2,587,196
175,856
5,028,902



Net book value



At 31 December 2023
987,930
961,308
1,490,144
3,439,382



At 31 December 2022
1,244,008
1,316,158
1,601,211
4,161,377



Page 20

 
COVER-MORE INSURANCE SERVICES LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023

13.


Tangible fixed assets





Fixtures and fittings
Computer and office equipment
Total

£
£
£



Cost


At 1 January 2023
25,818
907,237
933,055


Additions
-
119,229
119,229


Disposals
-
(219,918)
(219,918)



At 31 December 2023

25,818
806,548
832,366



Depreciation


At 1 January 2023
16,256
591,200
607,456


Charge for the year
4,035
86,842
90,877


Disposals
-
(213,239)
(213,239)



At 31 December 2023

20,291
464,803
485,094



Net book value



At 31 December 2023
5,527
341,745
347,272



At 31 December 2022
9,562
316,037
325,599

Page 21

 
COVER-MORE INSURANCE SERVICES LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023

14.


Debtors

2023
2022
£
£


Trade debtors
211,996
494,448

Amounts owed by group undertakings
1,524,135
427,338

Other debtors
256
768,395

Prepayments and accrued income
303,016
235,059

2,039,403
1,925,240


Amounts owed by group undertakings are unsecured and repayable on demand.
Included within other debtors is £Nil (2022 - £384,508) which relates to tax balances that are recoverable through group.


15.


Cash and cash equivalents

2023
2022
£
£

Cash at bank and in hand
4,881,247
6,247,808


The Company has a limited guarantee given by Cover-more Australia Pty Ltd for £50,000. 
Included within the cash at bank balance is £118,927 (2022 - £419,263) held on behalf of clients and Insurers.


16.


Creditors: Amounts falling due within one year

2023
2022
£
£

Trade creditors
228,086
-

Amounts owed to group undertakings
194,475
2,802,873

Other taxation and social security
351,001
168,926

Other creditors
326,991
85,394

Accruals and deferred income
2,194,292
1,706,024

3,294,845
4,763,217


Amounts owed to group undertakings are unsecured and repayable on demand. Interest is charged on these balances ranging from 0% - 4.56%.

Page 22

 
COVER-MORE INSURANCE SERVICES LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023

17.


Share capital

2023
2022
£
£
Allotted, called up and fully paid



27,995,022 (2022 - 20,995,022) Ordinary shares of £1.00 each
27,995,022
20,995,022


The Company has one class of Ordinary shares which carry voting rights but no right to fixed income.
On 31 May 2023, the Company issued 3,500,000 Ordinary shares of £1 par value. The total consideration paid for the share issue was £3,500,000.
On 21 November 2023, the Company issued 3,500,000 Ordinary shares of £1 par value. The total consideration paid for the share issue was £3,500,000.


18.


Reserves

Share premium account

The share premium account reserve represents the excess of the issue price over the par value on shares that were issued less any transaction costs arising with the issue of the shares.

Profit and loss account

The profit & loss account reserve represents the cumulative profits and losses of the Company, less the payment of any dividends


19.


Pension commitments

The Company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Company in an independently administered fund. The pension cost charge represents contributions payable by the Company to the fund and amounted to £404,558 (2022 - £114,520). Contributions totalling £Nil (2022 - £Nil) were payable to the fund at the reporting date.

Page 23

 
COVER-MORE INSURANCE SERVICES LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023

20.


Commitments under operating leases

At 31 December 2023 the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:

2023
2022
£
£

Land and buildings


Not later than 1 year
381,154
196,171

Later than 1 year and not later than 5 years
1,524,614
948,161

Later than 5 years
158,814
-

2,064,582
1,144,332


21.


Related party transactions

The Company has taken advantage of the exemption available in accordance within Section 33 'Related party disclosure' of FRS 102 not to disclose transactions entered into between two or more members of a group that are wholly owned.


22.


Post balance sheet events

Following the year end there was a capital injection from Cover-More Australia PTY Ltd for 2,800,000 £1 shares in July 2024.


23.


Controlling party

The immediate parent undertaking is Cover-More Australia Pty Ltd, incorporated in Australia. The smallest parent undertaking to consolidate these financial statements is Zurich Travel Solutions Pty Ltd, incorporated in Australia.
The ultimate parent undertaking and largest group to consolidate these financial statements is Zurich Insurance Group Ltd, incorporated in Switzerland. Copies of the Zurich Insurance Group Ltd consolidated financial statements can be obtained from http://www.zurich.com /en/investor-relations. The ultimate controlling party is Zurich Insurance Group Ltd.

Page 24