Caseware UK (AP4) 2023.0.135 2023.0.135 2024-09-302024-09-30false1true2023-10-01Loan Finance1falseThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 13995250 2023-10-01 2024-09-30 13995250 2022-10-01 2023-09-30 13995250 2024-09-30 13995250 2023-09-30 13995250 c:Director3 2023-10-01 2024-09-30 13995250 d:CurrentFinancialInstruments 2024-09-30 13995250 d:CurrentFinancialInstruments 2023-09-30 13995250 d:Non-currentFinancialInstruments 2024-09-30 13995250 d:Non-currentFinancialInstruments 2023-09-30 13995250 d:CurrentFinancialInstruments d:WithinOneYear 2024-09-30 13995250 d:CurrentFinancialInstruments d:WithinOneYear 2023-09-30 13995250 d:Non-currentFinancialInstruments d:AfterOneYear 2024-09-30 13995250 d:Non-currentFinancialInstruments d:AfterOneYear 2023-09-30 13995250 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2024-09-30 13995250 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2023-09-30 13995250 d:ShareCapital 2024-09-30 13995250 d:ShareCapital 2023-09-30 13995250 d:RetainedEarningsAccumulatedLosses 2024-09-30 13995250 d:RetainedEarningsAccumulatedLosses 2023-09-30 13995250 c:OrdinaryShareClass1 2023-10-01 2024-09-30 13995250 c:OrdinaryShareClass1 2024-09-30 13995250 c:OrdinaryShareClass1 2023-09-30 13995250 c:FRS102 2023-10-01 2024-09-30 13995250 c:AuditExempt-NoAccountantsReport 2023-10-01 2024-09-30 13995250 c:FullAccounts 2023-10-01 2024-09-30 13995250 c:PrivateLimitedCompanyLtd 2023-10-01 2024-09-30 13995250 2 2023-10-01 2024-09-30 iso4217:GBP xbrli:shares xbrli:pure

Registered number: 13995250









PROPENSIO RECEIVABLES LIMITED







UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 30 SEPTEMBER 2024

 
PROPENSIO RECEIVABLES LIMITED
REGISTERED NUMBER: 13995250

STATEMENT OF FINANCIAL POSITION
AS AT 30 SEPTEMBER 2024

2024
2023
Note
£
£

  

Current assets
  

Debtors: amounts falling due after more than one year
 4 
55,508,978
38,597,436

Debtors: amounts falling due within one year
 4 
15,429,417
9,642,352

Cash at bank and in hand
 5 
130,230
312

  
71,068,625
48,240,100

Creditors: amounts falling due within one year
 6 
(16,552,347)
(10,807,887)

Net current assets
  
 
 
54,516,278
 
 
37,432,213

Total assets less current liabilities
  
54,516,278
37,432,213

Creditors: amounts falling due after more than one year
 7 
(55,476,252)
(37,952,272)

  

Net liabilities
  
(959,974)
(520,059)


Capital and reserves
  

Called up share capital 
 9 
100
100

Profit and loss account
  
(960,074)
(520,159)

  
(959,974)
(520,059)


Page 1

 
PROPENSIO RECEIVABLES LIMITED
REGISTERED NUMBER: 13995250
    
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 30 SEPTEMBER 2024

The Directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

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

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

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

The Company has opted not to file the statement of income and retained earnings in accordance with provisions applicable to companies subject to the small companies' regime.

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




A G Lunt
Director

Date: 27 January 2025

The notes on pages 3 to 8 form part of these financial statements.

Page 2

 
PROPENSIO RECEIVABLES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2024

1.


General information

The principal activity of Propensio Receivables Limited is the ring-fencing of consumer loan receivables that support the senior funding facility provided by Nat West Bank.
The Company is limited by shares and is registered in England and Wales. The Registered Office is Building 3, Callflex Business Park, Golden Smithies Lane, Wath-Upon-Dearne, Rotherham, South Yorkshire, S63 7ER.

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 Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland ("FRS 102") and the Companies Act 2006.

The following principal accounting policies have been applied:

 
2.2

Going concern

The financial statements have been prepared on the going concern basis. The director has considered the loss for the year, the Statement of Financial Position at the accounting date and reviewed forecasts and is satisfied the Company is in a position to meet its liabilities as they fall due for a period of at least 12 months from the date of approval of these financial statements.
As at the year end, the Company made a loss of £ 439,915 (2023: £ 387,795 ), and had net liabilities of £959,974 (2023: £520,059).
From shareholder entities, via the intercompany funding arrangement, there was £580k of undrawn capital ready to be deployed from the QCL entity as at 30th September 2024 with plans during the first half of the financial year 2024/25 to add a further £2m, to the current £6m facility. Plus unused capacity of £8.120m remaining to be drawn from the QSOL entity both of which will support the additional senior bank facilities that the Company has during the next financial year. The loan book continues to grow strongly, and the Company is projecting for the 2024/25 financial year to be profitable.
Whilst Net Asset Value is still negative at 30th September 2024 this has been driven via further investment into the business to allow growth in the coming years.  With a budget now for the 24/25 year suggesting the business will be profitable and the longer view showing a path to continued profitability the negative net asset value should be reversed in the short to medium term.
The immediate parent undertaking has indicated their willingness to continue supporting the business for a period of at least 12 months from the date of approval of these financial statements.
In summary the business is well capitalised and set up to support long-term growth for the foreseeable future. 

Page 3

 
PROPENSIO RECEIVABLES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2024

2.Accounting policies (continued)

 
2.3

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Interest on loans is calculated using the effective interest method which allocates any interest, fees and subsidies receivable over the expected life of the assets and represents the return on credit risk faced by the entity. The effective interest method requires the Company to estimate future cashflows, in some cases based on experience of behaviour, the terms of the loan agreement and the expected lives of the receivables.
The effective interest rate is calculated at the time of initiating the loan facility and the calculation is based on estimating future cash flows over the shorter of the contractual life of the loan or the expected behavioural life. The expected life assumptions utilise repayment profiles to represent how borrowers are expected to repay.
 

 
2.4

Interest income

Interest income is recognised in the Statement of Income and Retained Earnings using the effective interest method.

 
2.5

Borrowing costs

All borrowing costs are recognised in the Statement of Income and Retained Earnings in the year in which they are incurred.

 
2.6

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

Page 4

 
PROPENSIO RECEIVABLES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2024

2.Accounting policies (continued)

 
2.7

Financial instruments

The Company only enters into basic financial instruments and transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors.
(i) Financial assets
Basic financial assets, including trade and other debtors, and, are initially recognised at transaction price, unless the arrangement constitutes a financing transaction, where the transaction is measured at the prevent value of the future receipts discounted at a market rate of interest.
Such assets are subsequently carried at amortised cost using the effective interest method.
At the end of each reporting period financial assets measured at amortised cost are assessed for objective evidence of impairment. If an asset is impaired the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in the Statement of Income and Retained Earnings.
Financial assets are derecognised when (a) the contractual rights to the cash flows from the asset expire or are settled, or (b) substantially all the risks and rewards of the ownership of the asset are transferred to another party or (c) control of the asset has been transferred to another party who has the practical ability to unilaterally sell the asset to an unrelated third party without imposing additional restrictions.
(ii) Financial liabilities
Basic financial liabilities, including trade and other creditors and accruals, 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 receipts discounted at a market rate of interest.
Financial liabilities are derecognised when the liability is extinguished, that is when the contractual obligation is discharged, cancelled or expires.
(iii) Offsetting
Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.


3.


Employees

The average monthly number of employees, including directors, during the year was 1 (2023 - 1).


4.


Debtors

2024
2023
£
£

Due after more than one year
Page 5

 
PROPENSIO RECEIVABLES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2024

4.Debtors (continued)


Loans receivable
55,508,978
38,597,436

55,508,978
38,597,436


2024
2023
£
£

Due within one year

Trade debtors
14,103,530
8,975,888

Prepayments and accrued income
1,325,887
666,464

15,429,417
9,642,352


Loans receivable are stated net of provisions. The total provision at the period end is  38,574 (2023:  416,716).


5.


Cash and cash equivalents

2024
2023
£
£

Cash at bank and in hand
130,230
312

130,230
312



6.


Creditors: Amounts falling due within one year

2024
2023
£
£

Amounts owed to group undertakings
15,398,843
10,211,400

Accruals and deferred income
1,153,504
596,487

16,552,347
10,807,887


Page 6

 
PROPENSIO RECEIVABLES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2024

7.


Creditors: Amounts falling due after more than one year

2024
2023
£
£

Bank loans
55,476,252
37,952,272

55,476,252
37,952,272



8.


Loans


Analysis of the maturity of loans is given below:


2024
2023
£
£



Amounts falling due 2-5 years

Bank loans
55,476,252
37,952,272


55,476,252
37,952,272


The total secured balance as at the reporting date is  55,476,252 (2023:  37,952,272) and is secured over the assets of the Company.
The director considers that the carrying amounts of financial liabilities carried at amortised cost in the financial statements approximate to their fair values.


9.


Share capital

2024
2023
£
£
Allotted, called up and fully paid



100 (2023 - 100) Ordinary shares of £1.00 each
100
100



10.


Related party transactions

The Company has taken advantage of the exemptions in Section 33.1A of FRS102 not to disclose transactions with other wholly-owned group undertakings.

Page 7

 
PROPENSIO RECEIVABLES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2024

11.


Controlling party

The immediate parent undertaking is Propensio Finance Limited. The Registered Office is Building 3, Callflex Business Park, Golden Smithies Lane, Wath-Upon-Dearne, Rotherham, South Yorkshire, S63 7ER.
The ultimate parent undertaking is Quilam Capital Investments LLP. The Registered Office is 4th Floor, 24 Old Bond Street, London, W1S 4AW.
The ultimate controlling party is J C Constable.

Page 8