Company registration number 01488763 (England and Wales)
BROWNHILL INSURANCE GROUP LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
BROWNHILL INSURANCE GROUP LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 7
BROWNHILL INSURANCE GROUP LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
3
14,701
26,300
Tangible assets
4
60,080
36,794
Investments
5
47,894
47,894
122,675
110,988
Current assets
Debtors
6
2,260,038
1,644,812
Cash at bank and in hand
773,041
601,236
3,033,079
2,246,048
Creditors: amounts falling due within one year
7
(2,479,732)
(1,798,306)
Net current assets
553,347
447,742
Total assets less current liabilities
676,022
558,730
Creditors: amounts falling due after more than one year
8
(12,597)
(22,554)
Provisions for liabilities
9
(6,725)
(5,699)
Net assets
656,700
530,477
Capital and reserves
Called up share capital
102,002
102,002
Profit and loss reserves
554,698
428,475
Total equity
656,700
530,477

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

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

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

BROWNHILL INSURANCE GROUP LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 30 September 2025 and are signed on its behalf by:
Mr S J Henderson
Director
Company registration number 01488763 (England and Wales)
BROWNHILL INSURANCE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information

Brownhill Insurance Group Limited is a private company limited by shares incorporated in England and Wales. The registered office is 2nd Floor, Kent House, 41 East Street, Bromley, Kent, BR1 1QQ.

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 commissions receivable from insurance companies recognised upon commencement of the insurance policy.

1.3
Intangible fixed assets other than goodwill

Intangible 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 where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

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 bases:

Software
20% Straight Line (Prior year 33%)
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:

Fixtures, fittings & equipment
25% Straight Line
Computer equipment
25% Straight Line
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 credited or charged to profit or loss.

1.5
Taxation

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

BROWNHILL INSURANCE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
1.6
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense.

1.7
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.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was: 30 (2023: 28).

2024
2023
Number
Number
Total
30
28
3
Intangible fixed assets
Other
£
Cost
At 1 January 2024 and 31 December 2024
88,291
Amortisation and impairment
At 1 January 2024
61,991
Amortisation charged for the year
11,599
At 31 December 2024
73,590
Carrying amount
At 31 December 2024
14,701
At 31 December 2023
26,300
BROWNHILL INSURANCE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
4
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 January 2024
291,916
Additions
49,118
Disposals
(11,000)
At 31 December 2024
330,034
Depreciation and impairment
At 1 January 2024
255,122
Depreciation charged in the year
25,450
Eliminated in respect of disposals
(10,618)
At 31 December 2024
269,954
Carrying amount
At 31 December 2024
60,080
At 31 December 2023
36,794

 

5
Fixed asset investments
2024
2023
£
£
Investments
47,894
47,894
Movements in fixed asset investments
Investments other than loans
£
Cost or valuation
At 1 January 2024 & 31 December 2024
47,894
Carrying amount
At 31 December 2024
47,894
At 31 December 2023
47,894
BROWNHILL INSURANCE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
6
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
1,077,612
865,210
Amounts owed by group undertakings
865,356
661,856
Other debtors
317,070
117,746
2,260,038
1,644,812

 

The amount recoverable from the parent company is not anticipated to be repaid within 12 months of the balance sheet date.

 

Within other debtors are loans due from the directors totalling £66,048 (2023: nil), interest has been charged at the official HMRC rate but these loans carry no fixed terms of repayment.

7
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans
10,648
12,608
Trade creditors
2,081,046
1,548,458
Taxation and social security
230,500
140,423
Other creditors
157,538
96,817
2,479,732
1,798,306

Included within other creditors are loans due to directors totalling nil (2023: £20,090) which are unsecured, interest free, and carry no fixed terms of repayment.

8
Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans and overdrafts
12,597
22,554
9
Provisions for liabilities
2024
2023
£
£
Deferred tax liabilities
6,725
5,699
BROWNHILL INSURANCE GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
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
£
£
217,375
29,744
11
Directors' transactions
Description
% Rate
Opening balance
Amounts advanced
Closing balance
£
£
£
Mrs G K Henderson -
3.00
-
33,024
33,024
Mr S J Henderson -
3.00
-
33,024
33,024
-
66,048
66,048
12
Parent company

The company's ultimate parent company is BH Holding Group Limited, a company registered in England & Wales. Its registered office is 2nd Floor Kent House, 41 East Street, Bromley, Kent, United Kingdom, BR1 1QQ.

2024-12-312024-01-01falsefalsefalse30 September 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityMrs G K HendersonMr S J HendersonMr G M TommyMr B S HendersonMr J D S PatonMr S J Henderson014887632024-01-012024-12-31014887632024-12-31014887632023-12-3101488763core:IntangibleAssetsOtherThanGoodwill2024-12-3101488763core:IntangibleAssetsOtherThanGoodwill2023-12-3101488763core:OtherPropertyPlantEquipment2024-12-3101488763core:OtherPropertyPlantEquipment2023-12-3101488763core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3101488763core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3101488763core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3101488763core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3101488763core:CurrentFinancialInstruments2024-12-3101488763core:CurrentFinancialInstruments2023-12-3101488763core:ShareCapital2024-12-3101488763core:ShareCapital2023-12-3101488763core:RetainedEarningsAccumulatedLosses2024-12-3101488763core:RetainedEarningsAccumulatedLosses2023-12-3101488763bus:CompanySecretaryDirector12024-01-012024-12-3101488763core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3101488763core:FurnitureFittings2024-01-012024-12-3101488763core:ComputerEquipment2024-01-012024-12-3101488763core:MotorVehicles2024-01-012024-12-31014887632023-01-012023-12-3101488763core:IntangibleAssetsOtherThanGoodwill2023-12-3101488763core:OtherPropertyPlantEquipment2023-12-3101488763core:OtherPropertyPlantEquipment2024-01-012024-12-3101488763core:WithinOneYear2024-12-3101488763core:WithinOneYear2023-12-3101488763core:Non-currentFinancialInstruments2024-12-3101488763core:Non-currentFinancialInstruments2023-12-3101488763bus:PrivateLimitedCompanyLtd2024-01-012024-12-3101488763bus:FRS1022024-01-012024-12-3101488763bus:AuditExemptWithAccountantsReport2024-01-012024-12-3101488763bus:Director12024-01-012024-12-3101488763bus:Director22024-01-012024-12-3101488763bus:Director32024-01-012024-12-3101488763bus:Director42024-01-012024-12-3101488763bus:Director52024-01-012024-12-3101488763bus:CompanySecretary12024-01-012024-12-3101488763bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3101488763bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP