Company registration number 07182252 (England and Wales)
BRUNEL INSURANCE BROKERS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
BRUNEL INSURANCE BROKERS LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 10
BRUNEL INSURANCE BROKERS LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
as restated
Notes
£
£
£
£
Fixed assets
Intangible assets
4
552,477
-
0
Tangible assets
5
213,702
149,941
Investments
6
1,879,599
2,114,612
2,645,778
2,264,553
Current assets
Debtors
7
1,774,957
1,286,168
Cash at bank and in hand
853,913
1,495,984
2,628,870
2,782,152
Creditors: amounts falling due within one year
8
(851,322)
(992,761)
Net current assets
1,777,548
1,789,391
Total assets less current liabilities
4,423,326
4,053,944
Creditors: amounts falling due after more than one year
9
(3,900,000)
(3,914,167)
Provisions for liabilities
(25,123)
(17,190)
Net assets
498,203
122,587
Capital and reserves
Called up share capital
67
67
Share premium account
923,006
923,006
Profit and loss reserves
(424,870)
(800,486)
Total equity
498,203
122,587
BRUNEL INSURANCE BROKERS LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 2 -

For the financial year ended 31 December 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

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

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.

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

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

The financial statements were approved by the board of directors and authorised for issue on 15 August 2025 and are signed on its behalf by:
R A Lane
Director
Company registration number 07182252 (England and Wales)
BRUNEL INSURANCE BROKERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information

Brunel Insurance Brokers Limited is a private company limited by shares incorporated in England and Wales. The registered office is 3 Temple Quay, Temple Back East, Bristol, BS1 6DZ.

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 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover represents brokerage, fees and commission receivable on insurance business transacted. Revenue is recognised at the later of the effective date of the policy and the date that the policy is accepted by the customer. Adjustments to brokerage income arising from amendments to premiums are recognised as and when such adjustments are made.

1.3
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses 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.

1.4
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:

Leasehold improvements
Over the term of the lease
Computer equipment
25% per annum reducing balance
Fixtures, fittings & equipment
25% per annum 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 credited or charged to profit or loss.

BRUNEL INSURANCE BROKERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
1.5
Fixed asset investments

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

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

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

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

1.6
Impairment of fixed assets

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

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

 

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

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

1.7
Cash and cash equivalents

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

1.8
Financial instruments

The company only has financial assets and financial liabilities of a kind that qualify as basic financial instruments. Basic financial instruments are initially recognised at transaction value and subsequently measured at their settlement value. The company has no bank loans or other more complex financial instruments that require measurement at amortised cost using the effective interest method.

BRUNEL INSURANCE BROKERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.10
Taxation

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

Current tax

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

Deferred tax

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

 

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

1.11
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.

1.12
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense to the profit and loss account, as they fall due.

1.13
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

BRUNEL INSURANCE BROKERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 6 -
1.14
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are 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
Employees

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

2024
2023
Number
Number
Total
75
68
4
Intangible fixed assets
Goodwill
£
Cost
At 1 January 2024
-
0
Additions
602,702
At 31 December 2024
602,702
Amortisation and impairment
At 1 January 2024
-
0
Amortisation charged for the year
50,225
At 31 December 2024
50,225
Carrying amount
At 31 December 2024
552,477
At 31 December 2023
-
0
BRUNEL INSURANCE BROKERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
5
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2024
70,126
263,122
333,248
Additions
45,972
93,383
139,355
Disposals
-
0
(4,433)
(4,433)
At 31 December 2024
116,098
352,072
468,170
Depreciation and impairment
At 1 January 2024
26,853
156,454
183,307
Depreciation charged in the year
24,086
49,514
73,600
Eliminated in respect of disposals
-
0
(2,439)
(2,439)
At 31 December 2024
50,939
203,529
254,468
Carrying amount
At 31 December 2024
65,159
148,543
213,702
At 31 December 2023
43,273
106,668
149,941
6
Fixed asset investments
2024
2023
£
£
Shares in group undertakings and participating interests
1,879,599
2,114,612
Movements in fixed asset investments
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024
2,114,612
Valuation changes
(235,013)
At 31 December 2024
1,879,599
Carrying amount
At 31 December 2024
1,879,599
At 31 December 2023
2,114,612

During the year, the directors have undertaken a review to assess whether the carrying value of investments has been impaired. Having undertaken this review, the directors believe that the value of investments has been further impaired and therefore the carrying value of investments has been reduced by £235,013.

BRUNEL INSURANCE BROKERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
7
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
1,184,191
931,623
Other debtors
590,766
354,545
1,774,957
1,286,168
8
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
201,092
32,520
Taxation and social security
300,548
443,401
Other creditors
349,682
516,840
851,322
992,761
9
Creditors: amounts falling due after more than one year
2024
2023
£
£
Other creditors
3,900,000
3,914,167

Other creditors includes £3,900,000 of redeemable preference shares that are secured by way of a fixed and floating charge over the net assets of the company.

10
Operating lease commitments
Lessee

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

2024
2023
£
£
Total lease commitments
584,800
721,143
BRUNEL INSURANCE BROKERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
11
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

2024
2023
Amounts due to related parties
£
£
Entities with control, joint control or significant influence over the company
-
0
174,250
Entities over which the entity has control, joint control or significant influence
13,661
37,016
Other related parties
-
69,975

During the year, the company repaid an interest-free loan of £174,250 received in a prior years from a company that has a common shareholder and director.

 

In addition, the company also repaid a further interest-free loan of £69,975 received in a prior year from another company that has common shareholders and directors

 

During the year, the company continued to receive an interest free loan from a subsidiary company. The amount outstanding as at the year end date was £13,661 (2023: £37,016).

12
Directors' transactions

During the year, the company advanced loans to directors of the company as follows:

Description
% Rate
Opening balance
Amounts advanced
Closing balance
£
£
£
Director's loan
-
-
150,000
150,000
-
150,000
150,000

The loan advanced during the year is interest-free and has no fixed repayment terms.

BRUNEL INSURANCE BROKERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
13
Prior period adjustment
Reconciliation of changes in equity
1 January
31 December
2023
2023
£
£
Adjustments to prior year
Impairment of fixed asset investments
-
(235,512)
Equity as previously reported
(599,808)
358,099
Equity as adjusted
(599,808)
122,587
Analysis of the effect upon equity
Profit and loss reserves
-
(235,512)
Reconciliation of changes in profit for the previous financial period
2023
£
Adjustments to prior year
Impairment of fixed asset investments
(235,512)
Profit as previously reported
957,907
Profit as adjusted
722,395
Notes to reconciliation
Impairment of fixed asset investments

During the year, the directors have undertaken a review to assess whether the carrying value of the company's investments has been impaired. Whilst completing this review, it has become clear that the value of these investments has become impaired and additionally would have been impaired at the prior Balance Sheet date..

 

As a result, having completed this assessment, an impairment write down has been processed as a prior year adjustment to reflect the appropriate carrying value of the company's investments as at the prior Balance Sheet date of 31 December 2023. This adjustment has reduced the value of investments, and also profit reported for the prior year by an amount of £235,512.

2024-12-312024-01-01falsefalsefalse21 August 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityR A LaneM J Harlin071822522024-01-012024-12-31071822522024-12-31071822522023-12-3107182252core:NetGoodwill2024-12-3107182252core:NetGoodwill2023-12-3107182252core:LandBuildings2024-12-3107182252core:OtherPropertyPlantEquipment2024-12-3107182252core:LandBuildings2023-12-3107182252core:OtherPropertyPlantEquipment2023-12-3107182252core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3107182252core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3107182252core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3107182252core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3107182252core:CurrentFinancialInstruments2024-12-3107182252core:CurrentFinancialInstruments2023-12-3107182252core:ShareCapital2024-12-3107182252core:ShareCapital2023-12-3107182252core:SharePremium2024-12-3107182252core:SharePremium2023-12-3107182252core:RetainedEarningsAccumulatedLosses2024-12-3107182252core:RetainedEarningsAccumulatedLosses2023-12-3107182252bus:Director12024-01-012024-12-3107182252core:Goodwill2024-01-012024-12-3107182252core:LandBuildingscore:LongLeaseholdAssets2024-01-012024-12-3107182252core:PlantMachinery2024-01-012024-12-3107182252core:FurnitureFittings2024-01-012024-12-31071822522023-01-012023-12-3107182252core:NetGoodwill2023-12-3107182252core:NetGoodwill2024-01-012024-12-3107182252core:LandBuildings2023-12-3107182252core:OtherPropertyPlantEquipment2023-12-31071822522023-12-3107182252core:LandBuildings2024-01-012024-12-3107182252core:OtherPropertyPlantEquipment2024-01-012024-12-3107182252core:WithinOneYear2024-12-3107182252core:WithinOneYear2023-12-3107182252core:Non-currentFinancialInstruments2024-12-3107182252core:Non-currentFinancialInstruments2023-12-3107182252core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity2024-12-3107182252bus:PrivateLimitedCompanyLtd2024-01-012024-12-3107182252bus:FRS1022024-01-012024-12-3107182252bus:AuditExemptWithAccountantsReport2024-01-012024-12-3107182252bus:Director22024-01-012024-12-3107182252bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3107182252bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP