ORCHARD_FUNDING_LIMITED - Accounts


Company registration number 06656377 (England and Wales)
ORCHARD FUNDING LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2022
ORCHARD FUNDING LIMITED
COMPANY INFORMATION
Directors
Mr R Takhar
Ms T Korenkova
Miss E Stratford
Secretary
L McShane
Company number
06656377
Registered office
721 Capability Green
Luton
Bedfordshire
UK
LU1 3LU
Auditor
RSM UK Audit LLP
25 Farringdon Street
London
EC4A 4AB
ORCHARD FUNDING LIMITED
CONTENTS
Page
Directors' report
1
Independent auditor's report
2 - 5
Statement of comprehensive income
6
Statement of financial position
7
Statement of changes in equity
8
Notes to the financial statements
9 - 22
ORCHARD FUNDING LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 JULY 2022
- 1 -

The directors present their annual report and financial statements for the year ended 31 July 2022.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mr R Takhar
Ms T Korenkova
Miss E Stratford
Statement of directors' responsibilities

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 United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law) including Financial Reporting Standard 101: Reduced Disclosure Framework ("FRS 101").

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;

  •     state whether applicable UK Accounting Standards, including FRS 101, have been followed subject to any material departures disclosed and explained in the financial statements; and

  •     p

 

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 of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

Small companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption.

On behalf of the board
Ms T Korenkova
Director
24 April 2023
ORCHARD FUNDING LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ORCHARD FUNDING LIMITED
- 2 -
Opinion

We have audited the financial statements of Orchard Funding Limited (the 'company') for the year ended 31 July 2022 which comprise the statement of comprehensive income, statement of financial position, statement of changes in equity and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 101 "Reduced Disclosure Framework" (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 July 2022 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 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. Our evaluation of the directors' assessment of the company's ability to continue to adopt the going concern basis of accounting included 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. Our evaluation of the directors' assessment of the company's ability to continue to adopt the going concern

basis of accounting included:

 

  • understanding how the parent company's group cash flow forecasts for the going concern period has been prepared and the assumptions adopted;

  • considering the reasonableness of the parent company's group projections against group current year results;

  • considering the outcome of the prior year budgets to current year parent company's group results;

  • the ability of the parent company to provide support to Orchard Funding Limited as required.

 

We note the strength of the parent company balance sheet at 31 July 2022, with net current assets of £16.0m. These cover the group current overheads being other direct costs and operating costs of £3.6m over four times.

 

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.

ORCHARD FUNDING LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ORCHARD FUNDING LIMITED
- 3 -

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 our 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 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 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 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 from the requirement to prepare a strategic report.

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 either intend 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.

ORCHARD FUNDING LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ORCHARD FUNDING LIMITED
- 4 -

The extent to which our procedures are capable of detecting irregularities, including fraud.

Irregularities are instances of non-compliance with laws and regulations. The objectives of our audit are to obtain sufficient appropriate audit evidence regarding compliance with laws and regulations that have a direct effect on the determination of material amounts and disclosures in the financial statements, to perform audit procedures to help identify instances of non-compliance with other laws and regulations that may have a material effect on the financial statements, and to respond appropriately to identified or suspected non-compliance with laws and regulations identified during the audit.

 

In relation to fraud, the objectives of our audit are to identify and assess the risk of material misstatement of the financial statements due to fraud, to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud through designing and implementing appropriate responses and to respond appropriately to fraud or suspected fraud identified during the audit.

 

However, it is the primary responsibility of management, with the oversight of those charged with governance, to ensure that the entity's operations are conducted in accordance with the provisions of laws and regulations and for the prevention and detection of fraud.

In identifying and assessing risks of material misstatement in respect of irregularities, including fraud, the audit engagement team:

  • obtained an understanding of the nature of the industry and sector, including the legal and regulatory framework that the company operates in and how the company is complying with the legal and regulatory framework;

  • inquired of management, and those charged with governance, about their own identification and assessment of the risks of irregularities, including any known actual, suspected or alleged instances of fraud;

  • discussed matters about non-compliance with laws and regulations and how fraud might occur including assessment of how and where the financial statements may be susceptible to fraud.

 

As a result of these procedures we consider the most significant laws and regulations that have a direct impact on the financial statements are FRS 101, the Companies Act 2006 and tax compliance regulations. We performed audit procedures to detect non-compliances which may have a material impact on the financial statements which included reviewing financial statement disclosures and considering whether any matters have come to light during our audit which could have a material impact on the tax calculations.

 

The most significant laws and regulations that have an indirect impact on the financial statements are those in relation to FCA compliance. We performed audit procedures to inquire of management and those charged with governance whether the company is in compliance with these law and regulations and inspected correspondence with regulatory authorities.

 

The audit engagement team identified the risk of management override of controls as the area where the financial statements were most susceptible to material misstatement due to fraud. Audit procedures performed included but were not limited to testing manual journal entries and other adjustments and evaluating the business rationale in relation to significant, unusual transactions and transactions entered into outside the normal course of business.

 

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

 

ORCHARD FUNDING LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ORCHARD FUNDING LIMITED
- 5 -

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 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.

Paul Watts (Senior Statutory Auditor)
For and on behalf of RSM UK Audit LLP, Statutory Auditor
Chartered Accountants
25 Farringdon Street
London
EC4A 4AB
24 April 2023
ORCHARD FUNDING LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 JULY 2022
- 6 -
2022
2021
Notes
£
£
Revenue
1,872,662
1,571,750
Cost of sales
(190,037)
(125,459)
Gross profit
1,682,625
1,446,291
Administrative expenses
(1,108,904)
(925,715)
Operating profit
3
573,721
520,576
Investment income
557
234
Finance costs
7
(1,071)
(1,568)
Profit before taxation
573,207
519,242
Tax on profit
8
(62,199)
(104,597)
Profit for the financial year
511,008
414,645

The income statement has been prepared on the basis that all operations are continuing operations.

The notes on pages 9 to 22 form part of these financial statements.

ORCHARD FUNDING LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT 31 JULY 2022
31 July 2022
- 7 -
2022
2021
Notes
£
£
ASSETS
Non-current assets
Property, plant and equipment
12
10,204
31,160
Current assets
Trade and other receivables
13
13,509,497
10,298,429
Cash and cash equivalents
2,616,720
1,520,056
16,126,217
11,818,485
Total assets
16,136,421
11,849,645
EQUITY
Equity
Called up share capital
19
100
100
Retained earnings
840,366
829,358
Total equity
840,466
829,458
LIABILITIES
Provisions for liabilities
Deferred tax liability
18
184
191
Non-current liabilities
15
7,476
22,071
Current liabilities
14
15,288,295
10,997,925
Total equity and liabilities
16,136,421
11,849,645

The notes on pages 9 to 22 form part of these financial statements.

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

The financial statements were approved by the board of directors and authorised for issue on 24 April 2023 and are signed on its behalf by:
Ms T Korenkova
Director
Company Registration No. 06656377
ORCHARD FUNDING LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 JULY 2022
- 8 -
Share capital
Retained earnings
Total
Notes
£
£
£
Balance at 1 August 2020
100
714,713
714,813
Year ended 31 July 2021:
Profit and total comprehensive income for the year
-
414,645
414,645
Dividends
9
-
(300,000)
(300,000)
Balance at 31 July 2021
100
829,358
829,458
Year ended 31 July 2022:
Profit and total comprehensive income for the year
-
511,008
511,008
Dividends
9
-
(500,000)
(500,000)
Balance at 31 July 2022
100
840,366
840,466
Retained earnings consist of accumulated profits and losses of the company. They represent amounts available for further investment in activities and are available for distribution.

The notes on pages 9 to 22 form part of these financial statements.

ORCHARD FUNDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2022
- 9 -
1
Accounting policies
Company information

Orchard Funding Limited is a private company limited by shares incorporated in England and Wales. The registered office is 721 Capability Green, Luton, Bedfordshire, UK, LU1 3LU.

 

The financial statements of the company are consolidated into the financial statements of Orchard Funding Group plc.

The consolidated financial statements of Orchard Funding Group plc are available from its registered office, 721 Capability Green, Luton, Bedfordshire LU1 3LU.

The company provided funding and funding support to insurance brokers and professional firms within the United Kingdom.

 

1.1
Accounting convention

These financial statements were prepared in accordance with Financial Reporting Standard 101: Reduced Disclosure Framework ("FRS 101").

The financial statements have been prepared under the historical cost convention.

 

In preparing these financial statements, the company applies the recognition and measurement requirements of International Accounting Standards in conformity with the requirements of the Companies Act 2006.

The following exemptions from the requirements of IFRS have been applied in the preparation of these financial statements and, where relevant, equivalent disclosures have been made in the group accounts of the parent, in accordance with FRS 101:

  • Presentation of a Statement of Cash Flows and related notes;

  • Disclosure of key management personnel compensation;

  • Disclosure of the future impact of new International Accounting Standards in issue but not yet effective at the reporting date;

  • Comparative narrative information; and

  • Related party disclosures for transactions with the parent or wholly owned members of the group.

1.2
Going concern

The financial statements have been prepared on a going concern basis which assumes that the company will be able to continue its operations for the foreseeable future.true

 

The directors have prepared and reviewed financial projections, on an annual basis, covering a period of just under four years from the date of signing of these financial statements, with a particular focus on the period of 12 to 18 months from the date of signing. Based on the projected income and expenditure, the level of existing cash (£2.62m) and the excess of our trade debtors over external debt (amounting to approximately £11.95m at the year end), the directors have a reasonable expectation that the company has adequate resources to continue in business for the foreseeable future. Accordingly, the going concern basis has been used in preparing the financial statements.

ORCHARD FUNDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
1
Accounting policies
(Continued)
- 10 -
1.3
Revenue

Turnover consist of interest income.

Interest arising from funding activities (interest income from financial assets at amortised cost) is not within the scope of IFRS15 but is the primary source of revenue for the company. It is calculated using the effective interest method and recognised in the Statement of Comprehensive Income. The effective interest rate is the rate that exactly discounts estimated future cash payments or receipts through the expected life or duration of the financial instrument to the carrying amount of the instrument.

Interest income is calculated by applying the effective interest rate to the carrying amount of a financial asset before any allowance for expected credit losses except for credit impaired assets in stage 3 (see note on expected credit losses below for an explanation of the stages of debt).

Interest income includes default and settlement fees on loans and fees for not making use of the loan facility granted (non-use fees). Revenue from non-use fees, default and settlement fees is recognised at a point in time.

Other interest receivable is recognised over time.

Cancellations identified by the date of approval of the accounts are provided for in full.

1.4
Intangible fixed assets other than goodwill

These consist of software development costs. These are stated at historical cost less amortisation. Historical cost consists of expenditure that is directly attributable to the acquisition of the items. They are amortised over a 3 year period on a straight line basis. The amortisation charge is included as part of administrative expenses.

1.5
Property, plant and equipment

Tangible fixed assets are stated at historical cost less depreciation. Historical cost consists of expenditure that is directly attributable to the acquisition of the items.

Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter.

Right of uses assets - short leasehold
Over the remaing term of the lease, straight line
Owned assets - motor vehicles
25% on reducing balance

The depreciation charge is included as part of administrative expenses.

1.6
Financial instruments

 

Financial assets

Under IFRS 9 financial assets are classified and measured as:

- amortised cost;

- fair value through other comprehensive income; or

- fair value through profit or loss;

on the basis of both the business model for managing the financial assets and the contractual cash flow

characteristics of the financial asset.

Fair value is the price a willing buyer and willing seller would exchange an asset. It assumes that both parties have the same understanding of the transaction that they are entering into (one party does not have information that the other does not) and they enter into it freely.

In most cases initial cost will be a fair estimate of fair value.

The financial assets of the company consist of trade debtors, other debtors and cash at bank.

 

ORCHARD FUNDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
1
Accounting policies
(Continued)
- 11 -
Trade debtors

The company's business model is to hold financial assets to collect cashflows, being payments of interest and capital. Financial assets are not held for resale. The contractual characteristics of the financial assets are that both interest and capital are due from the borrower during the life of the asset.

Trade debtors are primarily amounts due from borrowers for monies loaned to them. They are therefore

contractual payments of interest and capital. If collection is expected wholly within one year they are classified as current assets. If not, the elements which are due after one year are presented as amounts falling due after more than one year by way of note. Trade debtors are initially recognised at fair value and subsequently recognised at amortised cost using the effective interest rate method, less provision for impairment.

Expected credit losses

Expected credit losses (ECLs) are the probability-weighted estimate that the present value of all cash flows expected to be received fall short of those actually contracted to be received. An ECL occurs even if the full amount is received but later than contractually due. No loss event is needed for an impairment allowance to be recognised.

The company uses the general approach to ECLs. This means that the credit risk for each financial asset is assessed at each reporting date and an impairment allowance calculated and provided as necessary.

Calculations are made using the probability of default method. A probability is applied to the exposure at default, under different scenarios, to arrive at a weighted probability of default.

A three-stage model for calculating ECLs is used, based on changes in credit quality since initial recognition.

IFRS 9 also requires either 12 month or lifetime ECLs to be recognised depending on which of the three stages to which the asset is assigned. While ECLs are applied to all financial assets, in Orchard Funding Limited the assets to which they predominantly apply are trade debtors.

  • Stage 1. When a financial asset is first recognised it is assigned to stage 1. If there is no significant increase in credit risk since initial recognition the financial asset remains in stage 1. Stage 1 also includes financial assets where the credit risk has improved and the financial asset has been reclassified back from stage 2.

  • Stage 2. When a financial asset shows a significant increase in credit risk from initial recognition it is moved to stage 2. Stage 2 also includes financial assets where the credit risk has improved and the financial asset has been reclassified back from stage 3.

  • Stage 3. When there is objective evidence of impairment and the financial asset is considered to be in default, or otherwise credit impaired, it is moved to stage 3.

The assessment process for evaluating the quality of financial assets is ongoing to enable early identification of credit impairment. These assets are reclassified if there has been any change in credit quality and, where necessary, they are moved to another stage.

Financial liabilities

Under IFRS 9 financial liabilities are classified as:

  • measured at amortised cost;

  • measured at fair value through profit or loss; or

  • designated at fair value through profit or loss.

The group has three principal classes of financial liabilities: trade payables, bank borrowings and financing for right of use assets. Liabilities in connection with right of use assets are discussed in more detail further on.

Trade payables

Trade payables are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. They are initially recorded at fair value and thereafter at amortised cost using the effective interest rate method. Trade payables are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities.

ORCHARD FUNDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
1
Accounting policies
(Continued)
- 12 -
Bank borrowings

Interest-bearing borrowings are recognised initially at fair value less attributable transaction costs. After initial recognition, interest-bearing borrowings are stated at amortised cost with any difference between cost and redemption value being recognised in profit or loss over the period of the borrowings on an effective interest basis.

Charges consist of interest payable and associated costs (bank charges and legal fees for setting up the facility).

Where the facility is not fully utilised and there is a non-utilisation charge, this is recognised as a transaction cost, as incurred at amortised cost, in the Statement of Comprehensive Income.

Amounts owed to parent

Amounts owed to the parent are interest free and repayable on demand.

1.7
Taxation

The tax expense for the period 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, in which case it is recognised in other comprehensive income or in equity respectively.

The current tax charge is calculated on the basis of tax laws enacted in the United Kingdom, where the company exclusively operates.

 

Deferred tax is recognised on temporary differences arising between the tax based assets and liabilities and their carrying amounts in the financial statements. Deferred tax is determined using tax rates that are expected to apply when the liability or asset reverses.

 

Deferred tax liabilities are recognised in respect of all timing differences that exist at the reporting date. Timing differences are differences between taxable profits and total comprehensive income that arise from the inclusion of income and expenses in tax assessments in different periods from their recognition in the financial statements.

 

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

Current and deferred tax is charged or credited in profit or loss, 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 a net basis or to realise the asset and settle the liability simultaneously. Current taxes are based on the results shown in the financial statements and are calculated according to local tax rules, using tax rates enacted or substantially enacted by the Statement of financial position date.

1.8
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 non-current 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.

ORCHARD FUNDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
1
Accounting policies
(Continued)
- 13 -
1.9
Retirement benefits

The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to the income statement in the period to which they relate.

1.10
Leases

The company's leasing contracts only consist of fixed payments.

 

The lease payments are discounted using the interest rate implicit in the lease. If that rate cannot be determined, the lessee's incremental borrowing rate is used, being the rate that the lessee would have to pay to borrow the funds necessary to obtain an asset of similar value in a similar economic environment with similar terms and conditions.

 

Orchard Funding Limited discounts at the interest rate implicit in the contract for hire purchase contracts and uses its incremental borrowing rate for short term leasehold property contracts, given the difficulty of establishing the rate implicit in the lease for those contracts.

After the commencement date, where there are any estimates used in accounting for the lease which may alter through changes in the contract (for example contractual clauses which allow the term to be increased) the lease is reassessed and, where necessary, both the asset and lease liability are remeasured. If the carrying amount of the right-of-use asset has already been reduced to zero and there is a further reduction in the measurement of the lease liability, then the lessee recognises any remaining amount of the remeasurement in the Statement of comprehensive income.

 

Where there is a modification to the lease then:

  • where the scope of the lease is increased by adding the right to use one or more assets; and

  • the consideration for the lease increases by an amount equivalent to the standalone price for the increase in scope and any appropriate adjustments to that stand-alone price to reflect the circumstances of the particular contract,

the lease is accounted for as a separate lease and no adjustment is needed to the original lease. A new discount rate will be applied to the separate lease.

In all other circumstances modifications will lead to adjustments to the asset and liability of the original lease and the discount rate will be revised.

 

Charges

The finance cost is charged to the Statement of Comprehensive Income over the lease period so as to produce a constant periodic rate of interest on the remaining balance of the liability for each period. The amount is disclosed in note 7.

The charge for depreciation for right of use assets is reported in administrative expenses in the Statement of Comprehensive Income and is shown in note 3.

The basis of the depreciation charge is shown in note 1.5.

 

Payments associated with short-term leases and leases of low-value assets are recognised on a straight-line basis as an expense in profit or loss. Short-term leases are leases with a lease term of 12 months or less. Low-value assets comprise IT-equipment and small items of office furniture.

 

 

ORCHARD FUNDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
- 14 -
2
Judgements and key sources of estimation uncertainty

The directors are required to select suitable accounting policies, apply them consistently and make judgements and estimates that are reasonable and prudent. The financial position at the year end and the financial performance during it are sensitive to these. Estimates and judgements made by the board are continually evaluated. They are based on historical experience and other factors, including expectations of future events that may have a financial impact on the company and that are believed to be reasonable under the circumstances. The following are considered critical in so far as use of alternative estimates would have an impact on the reported results of the next financial year.

Expected credit losses

The evaluation of expected credit losses requires a number of significant judgements and estimates to be made against a background of uncertainty. This is so, not only in assessing whether credit risk has moved since the original recognition of the financial asset, particularly as regards trade debtors, but also in estimating future cash flows. Assumptions have to be made based on past experience together with what is anticipated to happen in the future. The level of expected credit loss allowance would be different if these estimates were replaced by another set.

3
Operating profit
2022
2021
Operating profit for the year is stated after charging:
£
£
Depreciation of owned property, plant and equipment
407
547
Depreciation of property, plant and equipment held under finance leases
20,549
20,549
4
Auditor's remuneration
2022
2021
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
25,760
18,480
5
Employees

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

2022
2021
Number
Number
Administration
11
11
ORCHARD FUNDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
5
Employees
(Continued)
- 15 -

Their aggregate remuneration comprised:

2022
2021
£
£
Wages and salaries
279,167
317,025
Social security costs
27,995
32,568
Pension costs
6,105
5,491
313,267
355,084
6
Directors' remuneration

The directors did not receive any remuneration from the company during the year (2021: £Nil). The directors are remunerated by fellow group undertakings and the company is unable to separately identify the proportion of the remuneration receivable that is attributable to their services performed in the company.

7
Finance costs
2022
2021
£
£
Interest on finance leases and hire purchase contracts
1,071
1,568
8
Taxation
2022
2021
£
£
Current tax
UK corporation tax on profits for the current period
59,789
98,680
Adjustments in respect of prior periods
2,417
5,690
Total current tax
62,206
104,370
Deferred tax
Origination and reversal of timing differences
(7)
227
Total tax charge
62,199
104,597
ORCHARD FUNDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
8
Taxation
(Continued)
- 16 -

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2022
2021
£
£
Profit before taxation
573,207
519,242
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2021: 19.00%)
108,909
98,656
Tax effect of expenses that are not deductible in determining taxable profit
-
0
251
Adjustments in respect of prior years
2,417
5,690
Losses transferred from group companies
(49,127)
-
0
Taxation charge for the year
62,199
104,597
9
Dividends
2022
2021
2022
2021
Per share
Per share
Total
Total
£
£
£
£
Ordinary shares
Interim paid
5,000.00
3,000.00
500,000
300,000
10
Capital Management

Capital consists of net debt (borrowings less cash and cash equivalents) plus total equity. The company's objective when managing capital is to safeguard its ability to continue as a going concern in order to provide returns for shareholders and benefits for other stakeholders and to maintain an optimum capital structure to reduce the cost of capital.

To maintain or adjust the capital structure, the board may adjust the amount of dividends paid, return capital to shareholders issue new shares or sell assets to reduce debt.

Consistent with market practices the company monitors capital on the basis of Return on Capital Employed ("ROCE"). This is calculated as earnings before interest (excluding finance costs in cost of sales), tax, depreciation and amortisation divided by capital as defined above. The ROCE for this year was 5.66% (2021 - 6.61%).

 

 

ORCHARD FUNDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
- 17 -
11
Intangible fixed assets
Development costs
£
Cost
At 1 August 2021 and 31 July 2022
3,887
Amortisation and impairment
At 1 August 2021 and 31 July 2022
3,887
Carrying amount
At 31 July 2022
-
0
At 31 July 2021
-
0
12
Property, plant and equipment
Right of uses assets - short leasehold
Owned assets - motor vehicles
Total
£
£
£
Cost
At 1 August 2021 and 31 July 2022
78,770
12,176
90,946
Depreciation and impairment
At 1 August 2021
52,723
7,063
59,786
Depreciation charged in the year
20,549
407
20,956
At 31 July 2022
73,272
7,470
80,742
Carrying amount
At 31 July 2022
5,498
4,706
10,204
At 31 July 2021
26,047
5,113
31,160

The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.

2022
2021
£
£
Short leasehold
5,498
26,047
ORCHARD FUNDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
- 18 -
13
Trade and other receivables
2022
2021
Amounts falling due within one year:
£
£
Trade receivables
13,024,162
10,096,303
Amounts owed by group undertakings
3,526
3,526
Other receivables
6,625
7,381
Prepayments and accrued income
25,120
80,216
13,059,433
10,187,426
2022
2021
Amounts falling due after more than one year:
£
£
Trade receivables
450,064
111,003
Total debtors
13,509,497
10,298,429
Gross debtors and impairment provision by stage are shown below.
2022
Total
Stage 1
Stage 2
Stage 3
£
£
£
£
Amounts falling due within one year:
Gross
13,144,212
12,948,138
102,045
94,029
Impairment provision
(120,050)
(32,815)
(337)
(86,898)
Net
13,024,162
12,915,323
101,708
7,131
Amounts falling due after more than one year:
Gross
451,088
451,088
-
-
Impairment provision
(1,024)
(1,024)
-
-
Net
450,064
450,064
-
-
Amounts falling due after more than five years included above:
Gross
86,292
86,292
-
-
Impairment provision
(142)
(142)
-
-
Net
86,150
86,150
-
-
ORCHARD FUNDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
13
Trade and other receivables
(Continued)
- 19 -
2021
Total
Stage 1
Stage 2
Stage 3
£
£
£
£
Amounts falling due within one year:
Gross
10,160,119
10,044,816
17,186
98,117
Impairment provision
(63,816)
(20,421)
(50)
(43,345)
Net
10,096,303
10,024,395
17,136
54,772
Amounts falling due after more than one year:
Gross
111,164
111,164
-
-
Impairment provision
(161)
(161)
-
-
Net
111,003
111,003
-
-
Amounts falling due after more than five years included above:
Gross
31,039
31,039
-
-
Impairment provision
(45)
(45)
-
-
Net
30,994
30,994
-
-
14
Current liabilities
2022
2021
Notes
£
£
Bank loans
16
1,500,000
-
0
Obligations under finance leases
17
14,529
13,971
Other borrowings
16
300
300
Trade payables
2,791,034
1,938,906
Amounts owed to group undertakings
10,768,523
8,851,742
Corporation tax
59,789
96,266
Other taxation and social security
6,801
9,119
Other payables
42,754
22,372
Accruals and deferred income
104,565
65,249
15,288,295
10,997,925

Amounts shown as owed to group undertakings are interest free and repayable on demand.

ORCHARD FUNDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
- 20 -
15
Non-current liabilities
2022
2021
Notes
£
£
Obligations under finance leases
17
7,476
22,071
16
Borrowings
2022
2021
£
£
Bank loans
1,500,000
-
0
Other loans
300
300
1,500,300
300
Payable within one year
1,500,300
300

The company refinanced its borrowings during the previous year. This resulted in Orchard Funding Limited repaying £1.50m to its previous funder. The current facility is renewable in April 2023 and there is no indication that the facility will not be renewed.

The maximum drawdown on the facility is currently £5.00m (2021 £5.00m) of which £3.5m was undrawn at the year-end (2021 £5.00m).

The company has given security for the facility consisting of a fixed and floating charge over all the assets of the company. The interest rate charged in the year was 3.53% excluding associated costs (2021 5.28% on the same basis).The loans were repayable within one year of the advance.

ORCHARD FUNDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
- 21 -
17
Finance lease obligations
2022
2021
Future minimum lease payments due under finance leases:
£
£
Within one year
15,150
15,150
In two to five years
7,575
22,725
22,725
37,875
Less: future finance charges
(720)
(1,833)
22,005
36,042

Finance lease obligations are classified based on the amounts that are expected to be settled within the next 12 months and after more than 12 months from the reporting date, as follows:

2022
2021
£
£
Current liabilities
14,529
13,971
Non-current liabilities
7,476
22,071
22,005
36,042

Liabilities in respect of right-of-use assets are unsecured and bear interest at the group's marginal cost of

borrowing on inception of the lease. This is 3.60%.

18
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2022
2021
Balances:
£
£
Accelerated capital allowances
184
191
2022
Movements in the year:
£
Liability at 1 August 2021
191
Credit to income statement
(7)
Liability at 31 July 2022
184
ORCHARD FUNDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
18
Deferred taxation
(Continued)
- 22 -

The deferred tax liability set out above is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.

19
Share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
20
Related party transactions

The company has taken advantage of the exemptions available from the adoption of FRS 101 not to disclose transactions with group companies.

21
Ultimate controlling party

The ultimate parent company and controlling party is Orchard Funding Group plc, a company listed on the AIM market of the London Stock Exchange. That company's accounts can be obtained from its registered office at 721 Capability Green, Luton, Bedfordshire LU1 3LU or from the website at

http://www.orchardfundinggroupplc.com.

 

The ultimate controlling party is R Takhar who owns 53.66% of the issued share capital of the ultimate parent company.

2022-07-312021-08-01falseCCH SoftwareCCH Accounts Production 2022.100No description of principal activityMr R TakharMs T KorenkovaMiss E StratfordL McShane066563772021-08-012022-07-3106656377bus:Director12021-08-012022-07-3106656377bus:Director22021-08-012022-07-3106656377bus:Director32021-08-012022-07-3106656377bus:CompanySecretary12021-08-012022-07-3106656377bus:RegisteredOffice2021-08-012022-07-31066563772022-07-31066563772020-08-012021-07-3106656377core:RetainedEarningsAccumulatedLosses2020-08-012021-07-3106656377core:RetainedEarningsAccumulatedLosses2021-08-012022-07-31066563772021-07-3106656377core:LandBuildingscore:LeasedAssetsHeldAsLessee2022-07-3106656377core:MotorVehicles2022-07-3106656377core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-07-3106656377core:MotorVehicles2021-07-3106656377core:CurrentFinancialInstrumentscore:WithinOneYear2022-07-3106656377core:CurrentFinancialInstrumentscore:WithinOneYear2021-07-3106656377core:ShareCapital2022-07-3106656377core:ShareCapital2021-07-3106656377core:RetainedEarningsAccumulatedLosses2022-07-3106656377core:RetainedEarningsAccumulatedLosses2021-07-3106656377core:ShareCapital2020-07-3106656377core:RetainedEarningsAccumulatedLosses2020-07-31066563772020-07-3106656377core:LandBuildingscore:LongLeaseholdAssets2021-08-012022-07-3106656377core:MotorVehicles2021-08-012022-07-3106656377core:LandBuildings2021-08-012022-07-3106656377core:LandBuildings2020-08-012021-07-3106656377core:UKTax2021-08-012022-07-3106656377core:UKTax2020-08-012021-07-310665637712021-08-012022-07-310665637712020-08-012021-07-3106656377bus:OrdinaryShareClass12021-08-012022-07-3106656377bus:OrdinaryShareClass12020-08-012021-07-3106656377core:DevelopmentCostsCapitalisedDevelopmentExpenditure2021-07-3106656377core:DevelopmentCostsCapitalisedDevelopmentExpenditure2022-07-3106656377core:DevelopmentCostsCapitalisedDevelopmentExpenditure2021-07-3106656377core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-07-3106656377core:MotorVehicles2021-07-31066563772021-07-3106656377core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-08-012022-07-3106656377core:CurrentFinancialInstruments2022-07-3106656377core:CurrentFinancialInstruments2021-07-3106656377core:Non-currentFinancialInstruments2022-07-3106656377core:Non-currentFinancialInstruments2021-07-3106656377core:WithinOneYear2022-07-3106656377core:WithinOneYear2021-07-3106656377core:BetweenTwoFiveYears2022-07-3106656377core:BetweenTwoFiveYears2021-07-3106656377bus:PrivateLimitedCompanyLtd2021-08-012022-07-3106656377bus:FRS1022021-08-012022-07-3106656377bus:Audited2021-08-012022-07-3106656377bus:FullAccounts2021-08-012022-07-31xbrli:purexbrli:sharesiso4217:GBP