REGISTERED NUMBER: 07981993 (England and Wales)

FUW INSURANCE SERVICES LIMITED

STRATEGIC REPORT, REPORT OF THE DIRECTORS AND

FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 MARCH 2025

Page

Company Information

1

Strategic Report

2

Report of the Directors

3

Report of the Independent Auditors

4

Income Statement

7

Other Comprehensive Income

8

Balance Sheet

9

Statement of Changes in Equity

10

Notes to the Financial Statements

11

DIRECTORS:

A Beynon - Chair

K D Isherwood

S A Longworth FCA

R E Van Praet

G A O Bebb

L H Coulton

D T Miles

Mrs E K Williams-Davies

REGISTERED OFFICE:

Llys Amaeth

Plas Gogerddan

Ceredigion

SY23 3BT

REGISTERED NUMBER:

07981993 (England and Wales)

SENIOR STATUTORY AUDITOR:

Henry Lloyd Davies

AUDITORS:

Bevan Buckland LLP

Chartered Accountants

And Statutory Auditors

Ground Floor Cardigan House

Castle Court

Swansea Enterprise Park

Swansea

SA7 9LA

The directors present their strategic report for the year ended 31 March 2025.

PRINCIPAL ACTIVITY

FUW Insurance Services Limited (www.fuwinsurance.co.uk) is a leading agricultural insurance broker in Wales. The company's close operational ties with its parent company UAC CYF. FUW LTD. and with the Farmers' Union of Wales/Undeb Amaethwyr Cymru (founded in 1955) that controls it provide unique insight and understanding of the risks in the agricultural sector. The ethos of "Live local, work local, insure local" means that we provide all insurance covers for all the communities of Wales with a particular affinity with the agricultural sector. The surplus profits of the business financially supports UAC CYF. FUW LTD. to better serve the Members of the Union and the wider rural communities across Wales.

REVIEW OF BUSINESS

The company's turnover has increased 7.25% to £6.03m (2024: £5.63m). Overheads increased through inflation and investment. Earnings before tax increased to £1.19m (2024: £1.13m).

Total net assets at the year-end increased to £2.07m (2024: £1.72m) after £0.72m dividends made to the parent company, UAC CYF. FUW LTD. A final £400,000 dividend was voted after the year end.

PRINCIPAL RISKS AND UNCERTAINTIES

Inflation, increasing compliance and pre-emptive upscaling have added overhead to the company. The commercial and political future of Welsh agriculture is an area of major uncertainties and the company and Group carries out regular scenario assessments. The Board of the company is actively looking to improve profitability and drive growth in their strategic plans. There has been no recessional impact on the business and the Board believes it has sufficient resources and flexibilities to continue to develop and operate profitable, commercial activity serving the company's customers across Wales and beyond for the foreseeable future.

FINANCIAL KEY PERFORMANCE INDICATORS

The directors consider that the key financial performance indicators are those that communicate the financial performance and strength of the company as a whole, these being turnover, gross profit, operating profit and profit before taxation as set out in the Statement of Comprehensive Income.

ON BEHALF OF THE BOARD:

G A O Bebb - Director

6 October 2025

The directors present their report with the financial statements of the company for the year ended 31 March 2025.

DIVIDENDS

Interim dividends per share were paid as follows:

£1,800

- 30 June 2024

£1,800

- 30 September 2024

£1,800

- 31 December 2024

£1,800

- 31 March 2025

£7,200

The directors recommend a final dividend of £4,000 per share, making a total of £11,200 per share for the year ended 31 March 2025.

The total distribution of dividends for the year ended 31 March 2025 will be £ 1,120,000 .

DIRECTORS

The directors shown below have held office during the whole of the period from 1 April 2024 to the date of this report.

A Beynon - Chair

K D Isherwood

S A Longworth FCA

R E Van Praet

G A O Bebb

L H Coulton

D T Miles

Mrs E K Williams-Davies

STATEMENT OF DIRECTORS' RESPONSIBILITIES

The directors are responsible for preparing the Strategic Report, the Report of the Directors 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 United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). 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 and then apply them consistently;

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

-	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 enable them to ensure that the financial statements comply with the Companies Act 2006. They 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.

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS

So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the company's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the company's auditors are aware of that information.

AUDITORS

The auditors, Bevan Buckland LLP, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:

G A O Bebb - Director

6 October 2025

Opinion

We have audited the financial statements of FUW Insurance Services Limited (the 'company') for the year ended 31 March 2025 which comprise the Income Statement, Other Comprehensive Income, Balance Sheet, 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 Financial Reporting Standard 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 March 2025 and of its profit for the year then ended;

-	have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

-	have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' 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.

Other information

The directors are responsible for the other information. The other information comprises the information in the Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether 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 Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and

-	the Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception

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

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

-	adequate accounting records have not been kept, 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.

Responsibilities of directors

As explained more fully in the Statement of Directors' Responsibilities set out on page three, 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 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 either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditors' 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 a Report of the Auditors 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:

Extent to which the audit was considered capable of detecting irregularities, including fraud

We identify and assess the risks of material misstatement of the Financial Statements, whether due to fraud or error, and then, design and perform audit procedures responsive to those risks, including obtaining audit evidence that is sufficient and appropriate to provide a basis for our opinion.

We discussed our audit independence complying with the Revised Ethical Standard 2019 with the engagement team members whilst planning the audit and continually monitored our independence throughout the process.

Identifying and assessing potential risks related to irregularities.

In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, our procedures included the following:

enquiring of management, including obtaining and reviewing supporting documentation, concerning the company's policies and procedures relating to:

-

identifying, evaluating, and complying with laws and regulations and whether they were aware of any instances of non-compliance;

-

detecting and responding to the risks of fraud and whether they have knowledge of any actual, suspected or alleged fraud;

-

internal controls established to mitigate risks related to fraud or non-compliance with laws and regulations;

discussing among the engagement team how and where fraud might occur in the Financial Statements and any potential indicators of fraud. As part of this discussion, we identified potential for fraud in the following areas;

-

the recognition of insurance commission that the company is not entitled to.

Obtaining an understanding of the legal and regulatory frameworks that the company operates in, focusing on those laws and regulations that had a direct effect on the Financial Statements or that had a fundamental effect on the operations of the company, The key laws and regulations we considered in this context included the UK Companies Act and relevant tax legislation.

In addition to the above, our procedures to respond to risks identified included the following:

-

reviewing the financial statement disclosures and testing to supporting documentation to assess compliance with relevant laws and regulations;

-

enquiring of management concerning actual and potential litigation and claims; performing analytical procedures to identify any unusual or unexpected relationships that may indicate risks of material misstatement due to fraud;

-

reading minutes of meetings of those charged with governance and reviewing correspondence with HMRC;

-

in addressing the risk of fraud through management override of controls, testing the appropriateness of journal entries and other adjustments;

-

assessing whether the judgements made in making accounting estimates are indicative of a potential bias; and

-

evaluating the business rationale of any significant transactions that are unusual or outside the normal course of business.

We also communicated relevant identified laws and regulations and potential fraud risks to all engagement team members and remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.

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 Report of the Auditors.

Use of our report

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors 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.

Henry Lloyd Davies (Senior Statutory Auditor)

for and on behalf of Bevan Buckland LLP

Chartered Accountants

And Statutory Auditors

Ground Floor Cardigan House

Castle Court

Swansea Enterprise Park

Swansea

SA7 9LA

6 October 2025

TURNOVER

6,033,991

5,626,140

Administrative expenses

(4,942,498

)

(4,528,334

)

1,091,493

1,097,806

Other operating income

3,750

3,418

OPERATING PROFIT

4

1,095,243

1,101,224

Interest receivable and similar income

45,119

33,325

1,140,362

1,134,549

Interest payable and similar expenses

5

48,322

-

PROFIT BEFORE TAXATION

1,188,684

1,134,549

Tax on profit

6

(118,646

)

(146,710

)

PROFIT FOR THE FINANCIAL YEAR

1,070,038

987,839

PROFIT FOR THE YEAR

1,070,038

987,839

OTHER COMPREHENSIVE INCOME

-

-

TOTAL COMPREHENSIVE INCOME FOR THE YEAR

1,070,038

987,839

FIXED ASSETS

Intangible assets

8

-

-

Tangible assets

9

14,255

26,496

14,255

26,496

CURRENT ASSETS

Debtors

10

2,287,244

2,402,292

Cash at bank

11

3,754,939

3,440,240

6,042,183

5,842,532

CREDITORS

Amounts falling due within one year

12

4,378,246

4,137,814

NET CURRENT ASSETS

1,663,937

1,704,718

TOTAL ASSETS LESS CURRENT LIABILITIES

1,678,192

1,731,214

PROVISIONS FOR LIABILITIES

15

3,565

6,625

NET ASSETS

1,674,627

1,724,589

CAPITAL AND RESERVES

Called up share capital

16

100

100

Retained earnings

17

1,674,527

1,724,489

SHAREHOLDERS' FUNDS

1,674,627

1,724,589

The financial statements were approved by the Board of Directors and authorised for issue on 6 October 2025 and were signed on its behalf by:

G A O Bebb - Director

Called up

share

Retained

Total

capital

earnings

equity

£

£

£

Balance at 31 March 2023

100

1,456,650

1,456,750

Changes in equity

Dividends

-

(720,000

)

(720,000

)

Total comprehensive income

-

987,839

987,839

Balance at 31 March 2024

100

1,724,489

1,724,589

Changes in equity

Dividends

-

(1,120,000

)

(1,120,000

)

Total comprehensive income

-

1,070,038

1,070,038

Balance at 31 March 2025

100

1,674,527

1,674,627

1.	STATUTORY INFORMATION

FUW Insurance Services Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

2.	ACCOUNTING POLICIES

Basis of preparing the financial statements

These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Going Concern

During the year, the company settled all remaining historical Corporation Tax owed to HMRC following a lengthy tax project resulting in a Trade Protection Association agreement. The TPA will apply for the foreseeable future. The market place and customer behaviours are pressurising gross profit to a degree post year end, but the biggest pressure has been the changes to National Insurance. The business plans take these into account and there are no scenarios considered by the Boards of the Group that cause Going Concern to be questioned in the 12 months following the approval of these financial statements. The Board is not aware of any existing conditions or imminent situations that would mean that preparing the accounts for the year ended 31 March 2025 on a going concern basis would be inappropriate.

Financial Reporting Standard 102 - reduced disclosure exemptions

The company has taken advantage of the following disclosure exemption in preparing these financial statements, as permitted by FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland":

•

the requirements of Section 7 Statement of Cash Flows.

Related party exemption

The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

Critical accounting judgements and key sources of estimation uncertainty

The preparation of the financial statements requires management to make judgments, estimates and assumptions that affect the application of policies and reported amounts of assets and liabilities, income and expenses. The estimates and associated assumptions are based on historical experience and various other factors that are believed to be reasonable under the circumstances, the results of which form the basis of making the judgments about carrying values of assets and liabilities that are not readily apparent from other sources. Actual results in the future may differ from these estimates.

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 and in any future periods affected.

Significant management judgements

The following are management judgements in applying the accounting policies of the Company that have the most significant effect on the amounts recognised in the financial statements.

i) Provisions and accruals - Management bases its judgements on the circumstances relating to each specific event and upon currently available information.

Trade debtors

Short term trade debtors are measured at transaction price, less any impairment. A provision for impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due.

Creditors

Short term creditors are measured at the transaction price. Bank loans are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

Provisions for liabilities

Provisions are recognised when the company has a present obligation (legal or constructive) from a past event that will probably result in a transfer of funds to a third party and the amount due to settle the obligation can be measured or estimated reliably.

Functional and Presentation Currency

The company's functional and presentational currency is pounds sterling.

Turnover

Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Turnover, all of which arose from activities within the United Kingdom, represents the following activities:

i) General Insurance - Turnover represents business incepted during the year, together with any differences between the booked commission for prior years and those previously accrued, and include estimates of due commission but not yet receivable, less an allowance for cancellations. Reinsurance commission are accounted for when the contract is entered into. Related fees earned on insurance agreements when the service has been provided.

ii) Life Insurance - Turnover up to 31/12/2023 represented business incepted during the year, which included the commission earned over the term of the policy. There are increasing provisions against those balances, but they are not material. Turnover from life insurance for the year ended 31/3/2025 and beyond is based on an introducer fee and is recognised immediately at point of sale.

Intangible assets

Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

Computer software is being amortised evenly over its estimated useful life of five years.

Tangible fixed assets

Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.

Fixtures and fittings

-

Straight line over 5 to 10 years

Computer equipment

-

33% on cost

Financial instruments

Financial assets and financial liabilities are recognised when the company becomes a party to the contractual provisions of the relevant instrument. Financial assets are derecognised when the rights to receive benefits have expired or been transferred, and the company has transferred substantially all risks and rewards of ownership. Financial liabilities are derecognised when the obligation is extinguished.

Non-derivative financial assets are classified as either loans and receivables or cash and cash equivalents. They are stated at amortised cost using the effective interest method, subject to reduction for allowances for estimated irrecoverable amounts. A provision for impairment of trade receivables is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of those receivables. The amount of the provision is the difference between the asset's carrying amount and the present value of estimated future cash flows, and is recognised in the income statement. For interest-bearing assets, their carrying value includes accrued interest receivable.

Cash and cash equivalents include cash in hand and deposits held on call, together with other short-term highly liquid investments. Non-derivative financial liabilities (classified as other payables) are stated at amortised cost using the effective interest method. For borrowings, their carrying value includes accrued interest payable, as well as any unamortised issue costs.

The company transacts derivative financial instruments to manage the underlying exposure to foreign exchange and interest rate risks. The company does not transact derivative financial instruments for trading purposes. However, as the company has decided not to hedge account for its derivative financial instruments as permitted under lAS 39, they are accounted for through the income statement. Derivative financial assets and liabilities are stated at fair value, which includes accrued interest receivable and payable where relevant. Changes in fair values are recognised in the income statement in the period in which they arise.

Taxation

Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Hire purchase and leasing commitments

Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

Pension costs and other post-retirement benefits

The company contributes to a Group Personal Pension Plan. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate.

3.	EMPLOYEES AND DIRECTORS

Period

31.3.23

Year Ended

to

31.3.25

31.3.24

£

£

Wages and salaries

3,166,783

2,929,859

Social security costs

346,868

286,397

Other pension costs

158,600

112,111

3,672,251

3,328,367

The average number of employees during the year was as follows:

Period

31.3.23

Year Ended

to

31.3.25

31.3.24

Employees

82

77

Period

31.3.23

Year Ended

to

31.3.25

31.3.24

£

£

Directors' remuneration

184,213

168,023

4.	OPERATING PROFIT

The operating profit is stated after charging:

Period

31.3.23

Year Ended

to

31.3.25

31.3.24

£

£

Other operating leases

9,274

13,930

Depreciation - owned assets

16,977

19,428

Auditors' remuneration

14,044

13,374

Auditors' remuneration for non audit work

3,650

3,480

5.

INTEREST PAYABLE AND SIMILAR EXPENSES

Period

31.3.23

Year Ended

to

31.3.25

31.3.24

£

£

Interest payable on late

payment of Corporation Tax

(48,322

)

-

(48,322

)

-

6.

TAXATION

Analysis of the tax charge

The tax charge on the profit for the year was as follows:

Period

31.3.23

Year Ended

to

31.3.25

31.3.24

£

£

Current tax:

UK corporation tax

121,706

149,646

Deferred tax

(3,060

)

(2,936

)

Tax on profit

118,646

146,710

UK corporation tax has been charged at 25% (2024 - 24.98%).

Reconciliation of total tax charge included in profit and loss

The tax assessed for the year is lower than the standard rate of corporation tax in the UK. The difference is explained below:

Period

31.3.23

Year Ended

to

31.3.25

31.3.24

£

£

Profit before tax

1,188,684

1,134,549

Profit multiplied by the standard rate of corporation tax in the UK of 25% (2024 - 24.984%)

297,171

283,456

Effects of:

Effects of group relief/other relief

(178,525

)

(136,740

)

Other

-

(6

)

periods

Total tax charge

118,646

146,710

7.

DIVIDENDS

Period

31.3.23

Year Ended

to

31.3.25

31.3.24

£

£

Ordinary shares of 1 each

Final

400,000

-

Interim

720,000

720,000

1,120,000

720,000

Following the year end a final dividend of £400,000 was voted.

8.	INTANGIBLE FIXED ASSETS

Computer

software

£

COST

At 1 April 2024

and 31 March 2025

29,024

AMORTISATION

At 1 April 2024

and 31 March 2025

29,024

NET BOOK VALUE

At 31 March 2025

-

At 31 March 2024

-

9.	TANGIBLE FIXED ASSETS

Fixtures

and

Computer

fittings

equipment

Totals

£

£

£

COST

At 1 April 2024

12,741

76,346

89,087

Additions

-

4,736

4,736

At 31 March 2025

12,741

81,082

93,823

DEPRECIATION

At 1 April 2024

6,483

56,108

62,591

Charge for year

1,584

15,393

16,977

At 31 March 2025

8,067

71,501

79,568

NET BOOK VALUE

At 31 March 2025

4,674

9,581

14,255

At 31 March 2024

6,258

20,238

26,496

10.

DEBTORS

2025

2024

£

£

Amounts falling due within one year:

Trade debtors

837,032

1,064,291

Amounts owed by group undertakings

789,336

1,054,918

Accrued income

120,954

81,915

Prepayments

139,922

140,506

1,887,244

2,341,630

Amounts falling due after more than one year:

Trade debtors

-

60,662

Amounts owed by group undertakings

400,000

-

400,000

60,662

Aggregate amounts

2,287,244

2,402,292

11.	CASH AT BANK

2025

2024

£

£

Bank account

734,942

963,437

Bank account - Client money

3,019,997

2,476,803

3,754,939

3,440,240

The client money bank accounts is client money used to pay premiums to underwriters, to settle claims to policyholders and to defray commission and other income. Client money is not available for general corporate purposes.

12.

CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

2025

2024

£

£

Trade creditors

100,319

113,855

Amounts owed to group undertakings

900

-

Tax

154,350

201,949

Other creditors

3,097,729

2,945,543

Deferred income

188,850

475,238

Accrued expenses

836,098

401,229

4,378,246

4,137,814

13.	LEASING AGREEMENTS

Minimum lease payments under non-cancellable operating leases fall due as follows:

2025

2024

£

£

Within one year

-

9,000

Between one and five years

-

7,500

-

16,500

14.	SECURED DEBTS

The Company's banker Barclays Bank UK PLC holds the following security: -

A Cross Guarantee and Debenture dated 9 April 2018 securing by way of a fixed charge and a floating charge that covers all the property of undertaking of the company.

15.	PROVISIONS FOR LIABILITIES

2025

2024

£

£

Deferred tax

Accelerated capital allowances

3,565

6,625

Deferred

tax

£

Balance at 1 April 2024

6,625

Credit to Income Statement during year

(3,060

)

Balance at 31 March 2025

3,565

16.	CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:

Number:

Class:

Nominal

2025

2024

value:

£

£

100

Ordinary

1

100

100