Company Registration No. 10702093 (England and Wales)
CRG Medical Services Limited
Annual report and financial statements
for the period ended 30 June 2020
CRG Medical Services Limited
Company information
Directors
Christian Bailes
Ian Munro
Jamie Webb
Company number
10702093
Registered office
8 Tiger Court
Kings Drive
Kings Business Park
Prescot
Merseyside
L34 1BH
Independent auditor
Saffery Champness LLP
Trinity
16 John Dalton Street
Manchester
M2 6HY
CRG Medical Services Limited
Contents
Page
Strategic report
1 - 2
Directors' report
3 - 4
Directors' responsibilities statement
5
Independent auditor's report
6 - 8
Statement of comprehensive income
9
Statement of financial position
10
Statement of changes in equity
11
Notes to the financial statements
12 - 23
CRG Medical Services Limited
Strategic report
For the period ended 30 June 2020
Page 1

The directors present the strategic report for the Period ended 30 June 2020.

Fair review of the business

The Company reports its third full period of trading activity, following its incorporation in April 2017 and the hive down of trade from its holding company Health Care Resourcing Group Limited (“HCRG”) on that day. It had previously been operating as a division of HCRG.

 

CRG Medical Services Limited principal activity during the period was the provision of forensic medical staffing solutions within the UK.

 

Turnover for the period was £24.0m (£9.5m in the year to 31 March 2019) producing a gross profit of £3.5m (£1.9m in the year to 31 March 2019) being 14.6%. Profit before tax was £66k (£80k in the year to 31 March 2019). The company had net current assets of £681k and net assets of £220k at the period end.

 

CRG Medical Services has achieved revenue growth of 100% on an annualised basis over the prior year. The business is very much driven by contract wins and retentions. During the period, there has been a review of central operating structures, and substantial investment in branch and divisional leadership and in quality & training. As part of this, our internal review, KPI management and regional structures have all been reviewed, with further evolution in the quality of our services is expected to continue.

 

The Board recommend a dividend of £22,500 for the period.

Principal risks and uncertainties

The Group has management structures and policies and procedures which are designed to enable the achievement of the business objectives while controlling risks associated in the environment in which it operates. The group has a risk management process in place which is designed to identify, manage and mitigate business risk. The risk management process covers financial, operational, commercial and clinical areas of risk.

 

In terms of financial risk management, the Group considers that it has limited exposure to the various aspects of financial risk. The majority of the Group's revenue is invoiced in sterling whilst all of its operations and costs arise within the UK. The Group does not enter into currency hedging contracts. Furthermore, the Group ensures its liquidity is maintained by entering into long term or short-term financial instruments as necessary to support operational and other funding requirements. The risk that there is a reduction in demand for our services is mitigated by providing services in several different marketplaces, both from a sector and geographical perspective.

 

Commercial risks are managed closely by the Group Board, and fundamentally include loss of contracts, reputation, changes to legislation, and political risks, for instance as a result of Brexit. The strengthening of the Group Board over the last 2 years has brought substantial experience and knowledge into the Group, which will enable these risks to be managed appropriately and mitigated wherever possible.

Covid-19

The final three months of this period were operated under the restrictions of the total lockdown imposed by the UK Government on businesses and households. As the business operates under specific contracts and service level agreements, the results were not largely affected by the Covid-19 pandemic.

CRG Medical Services Limited
Strategic report (continued)
For the period ended 30 June 2020
Page 2
Key Performance Indicators

In addition to the KPIs noted above, all of which are managed by the Group at Divisional and Branch level, the company maintains and reports a substantial number of other financial and non-financial indicators routinely each month.

 

Directors

 

The Company’s Board of Directors, at the time of writing this report consists of:

 

Statutory Directors:

 

Governance

During the past year, there has been a continued focus on corporate governance, with the board spending a large proportion of its time examining and strengthening our processes throughout the wider Group. Ensuring that a solid governance framework is in place is key to maintaining trust and transparency and an important building block for future growth.

Outlook

The directors are pleased with the results for the year and are confident of making further performance improvements and achieving additional growth through contract wins in the forthcoming year.

On behalf of the board

Jamie Webb
Director
22 June 2021
CRG Medical Services Limited
Directors' report
For the period ended 30 June 2020
Page 3

The directors present their annual report and financial statements for the period ended 30 June 2020.

Principal activities

The principal activity of the company continues to be that of forensic medical staffing solutions.

Results and dividends

The results for the period are set out on page 9.

Ordinary dividends were paid amounting to £22,500. The directors do not recommend payment of a further dividend.

Directors

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

Christian Bailes
Ian Munro
Jamie Webb
Disabled persons

Applications for employment by disabled persons are always fully considered, bearing in mind the aptitudes of the applicant concerned. In the event of members of staff becoming disabled, every effort is made to ensure that their employment within the company continues and that the appropriate training is arranged. It is the policy of the company that the training, career development and promotion of disabled persons should, as far as possible, be identical to that of other employees.

Employee involvement

The company's policy is to consult and discuss with employees, through unions, staff councils and at meetings, matters likely to affect employees' interests.

 

Information about matters of concern to employees is given through information bulletins and reports which seek to achieve a common awareness on the part of all employees of the financial and economic factors affecting the company's performance.

 

There is no employee share scheme at present, but the directors are considering the introduction of such a scheme as a means of further encouraging the involvement of employees in the company's performance.

Auditor

Saffery Champness LLP have expressed their willingness to continue in office.

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.

CRG Medical Services Limited
Directors' report (continued)
For the period ended 30 June 2020
Page 4
On behalf of the board
Jamie Webb
Director
22 June 2021
CRG Medical Services Limited
Directors' responsibilities statement
For the period ended 30 June 2020
Page 5

The directors are responsible for preparing the annual 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). 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:

 

 

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.

CRG Medical Services Limited
Independent auditor's report
To the member of CRG Medical Services Limited
Page 6
Opinion

We have audited the financial statements of CRG Medical Services Limited (the 'company') for the period ended 30 June 2020 which comprise the statement of comprehensive income, the statement of financial position, the 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:

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

We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to you where:

CRG Medical Services Limited
Independent auditor's report (continued)
To the member of CRG Medical Services Limited
Page 7

Other information

The directors are responsible for the other information. The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report 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 or a material misstatement of the other information. 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:

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 and the directors' report.

 

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:

 

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, 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.

CRG Medical Services Limited
Independent auditor's report (continued)
To the member of CRG Medical Services Limited
Page 8
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.

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

Use of our report

This report is made solely to the company's member 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 member 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 member for our audit work, for this report, or for the opinions we have formed.

Simon Kite BSc FCA (Senior Statutory Auditor)
For and on behalf of Saffery Champness LLP
24 June 2021
Chartered Accountants
Statutory Auditors
Trinity
16 John Dalton Street
Manchester
M2 6HY
CRG Medical Services Limited
Statement of comprehensive income
For the period ended 30 June 2020
Page 9
Period
Year
ended
ended
30 June
31 March
2020
2019
Notes
£
£
Revenue
3
23,955,798
9,549,668
Cost of sales
(20,455,254)
(7,646,977)
Gross profit
3,500,544
1,902,691
Administrative expenses
(3,385,727)
(1,730,201)
Operating profit
4
114,817
172,490
Finance costs
7
(49,139)
(92,934)
Profit before taxation
65,678
79,556
Tax on profit
8
-
-
Profit for the financial period
65,678
79,556

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

CRG Medical Services Limited
Statement of financial position
As at 30 June 2020
Page 10
2020
2019
Notes
£
£
£
£
Non-current assets
Goodwill
10
539,930
579,714
Current assets
Inventories
11
172,667
5,817
Trade and other receivables
12
6,509,738
1,586,427
6,682,405
1,592,244
Current liabilities
13
(6,002,005)
(994,806)
Net current assets
680,400
597,438
Total assets less current liabilities
1,220,330
1,177,152
Non-current liabilities
14
(1,000,000)
(1,000,000)
Net assets
220,330
177,152
Equity
Called up share capital
17
10,000
10,000
Share premium account
18
73,500
73,500
Retained earnings
18
136,830
93,652
Total equity
220,330
177,152
The financial statements were approved by the board of directors and authorised for issue on 22 June 2021 and are signed on its behalf by:
Jamie Webb
Director
Company Registration No. 10702093
CRG Medical Services Limited
Statement of changes in equity
For the period ended 30 June 2020
Page 11
Share capital
Share premium account
Retained earnings
Total
Notes
£
£
£
£
Balance at 1 April 2018
10,000
73,500
26,096
109,596
Period ended 31 March 2019:
Profit and total comprehensive income for the period
-
-
79,556
79,556
Dividends
9
-
-
(12,000)
(12,000)
Balance at 31 March 2019
10,000
73,500
93,652
177,152
Period ended 30 June 2020:
Profit and total comprehensive income for the period
-
-
65,678
65,678
Dividends
9
-
-
(22,500)
(22,500)
Balance at 30 June 2020
10,000
73,500
136,830
220,330
CRG Medical Services Limited
Notes to the financial statements
For the period ended 30 June 2020
Page 12
1
Accounting policies
Company information

CRG Medical Services Limited is a private company limited by shares incorporated in England and Wales. The registered office is 8 Tiger Court, Kings Drive, Kings Business Park, Prescot, Merseyside, L34 1BH.

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.

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.

This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:

 

 

The financial statements of the company are consolidated in the financial statements of Health Care Resourcing Group Limited. These consolidated financial statements are available from its registered office, 8 Tiger Court, Kings Drive, Kings Business Park, Prescot, Merseyside, L34 1BH.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

CRG Medical Services Limited
Notes to the financial statements (continued)
For the period ended 30 June 2020
1
Accounting policies (continued)
Page 13
1.3
Reporting period

The current accounting period has been extended and therefore the figures in the financial statements relate to the 15 month period to 30 June 2020. The comparative figures relate to the year ended 31 March 2019.

1.4
Revenue

Revenue is recognised at the fair value of the consideration received or receivable for services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

Revenue arising from temporary placements is recognised when the service has been delivered. Revenue from permanent placements is recognised when the individual commences their employment.

1.5
Intangible fixed assets - goodwill

Goodwill arising on the acquisition of trade and assets represents the excess of the fair value of the consideration over the fair value of the identifiable assets and liabilities acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 20 years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

1.6
Inventories

Inventories are stated at the lower of cost and estimated selling price less costs to sell, which is equivalent to net realisable value.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of inventories over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.7
Cash and cash equivalents

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

CRG Medical Services Limited
Notes to the financial statements (continued)
For the period ended 30 June 2020
1
Accounting policies (continued)
Page 14
1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include trade and other receivables, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

CRG Medical Services Limited
Notes to the financial statements (continued)
For the period ended 30 June 2020
1
Accounting policies (continued)
Page 15
Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including trade and other payables, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade payables are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

CRG Medical Services Limited
Notes to the financial statements (continued)
For the period ended 30 June 2020
1
Accounting policies (continued)
Page 16
1.9
Equity instruments

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

1.10
Taxation

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

Current tax

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

Deferred tax

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

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Where items recognised in other comprehensive income or equity are chargeable to or deductible for tax purposes, the resulting current or deferred tax expense or income is presented in the same component of comprehensive income or equity as the transaction or other event that resulted in the tax expense or income. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.11
Employee benefits

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

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.12
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

CRG Medical Services Limited
Notes to the financial statements (continued)
For the period ended 30 June 2020
1
Accounting policies (continued)
Page 17
1.13
Leases

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

1.14
Foreign exchange

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

2
Critical accounting judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Revenue
2020
2019
£
£
Revenue analysed by class of business
Forensic medical staffing
23,955,798
9,549,668
2020
2019
£
£
Revenue analysed by geographical market
United kingdom
23,955,798
9,549,668
CRG Medical Services Limited
Notes to the financial statements (continued)
For the period ended 30 June 2020
Page 18
4
Operating profit
2020
2019
Operating profit for the period is stated after charging:
£
£
Amortisation of intangible assets
39,784
31,827
Operating lease charges
42,701
46,279

Fees payable in relation to the company audit have been incurred by another member of the group.

5
Employees

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

2020
2019
Number
Number
Administration and management
56
33
Operational care staff
266
126
Total
322
159

Their aggregate remuneration comprised:

2020
2019
£
£
Wages and salaries
11,914,815
4,478,851
Social security costs
1,320,733
497,913
Pension costs
235,520
74,953
13,471,068
5,051,717
6
Directors' remuneration
2020
2019
£
£
Remuneration for qualifying services
188,760
126,000
Company pension contributions to defined contribution schemes
17,377
7,198
206,137
133,198
CRG Medical Services Limited
Notes to the financial statements (continued)
For the period ended 30 June 2020
Page 19
7
Finance costs
2020
2019
£
£
Interest on invoice finance arrangements
49,139
92,934
8
Taxation

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

2020
2019
£
£
Profit before taxation
65,678
79,556
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2019: 19.00%)
12,479
15,116
Tax effect of expenses that are not deductible in determining taxable profit
419
-
Group relief
(12,898)
(15,116)
Taxation charge for the period
-
-
9
Dividends
2020
2019
£
£
Final paid
22,500
12,000
CRG Medical Services Limited
Notes to the financial statements (continued)
For the period ended 30 June 2020
Page 20
10
Intangible fixed assets
Goodwill
£
Cost
At 1 April 2019 and 30 June 2020
636,541
Amortisation and impairment
At 1 April 2019
56,827
Amortisation charged for the period
39,784
At 30 June 2020
96,611
Carrying amount
At 30 June 2020
539,930
At 31 March 2019
579,714
11
Inventories
2020
2019
£
£
Finished goods and goods for resale
172,667
5,817
12
Trade and other receivables
2020
2019
Amounts falling due within one year:
£
£
Trade receivables
1,885,017
954,676
Amounts owed by group undertakings
4,321,236
-
Other receivables
12,500
-
Prepayments and accrued income
290,985
631,751
6,509,738
1,586,427
CRG Medical Services Limited
Notes to the financial statements (continued)
For the period ended 30 June 2020
Page 21
13
Current liabilities
2020
2019
Notes
£
£
Invoice discounting facility
15
1,604,769
-
Trade payables
444,823
18,496
Amounts owed to group undertakings
1,473,493
367,425
Taxation and social security
1,841,867
164,152
Other payables
274,148
-
Accruals and deferred income
362,905
444,733
6,002,005
994,806

There is a cross company guarantee in place for all Health Care Resourcing Group Limited (HCRG) subsidiary trading companies in relation to the invoice discount facility held by HCRG. The total group liability at 30 June 2020 in respect of this facility was £6,937,411 (2019: £24,913,316).

14
Non-current liabilities
2020
2019
£
£
Amounts owed to group undertakings
1,000,000
1,000,000
15
Borrowings
2020
2019
£
£
Invoice discounting facility
1,604,769
-
Payable within one year
1,604,769
-

The bank loans, which include invoice discounting facilities, are secured by debentures and fixed and floating charges over the all the assets of the company including properties owned by the company.

CRG Medical Services Limited
Notes to the financial statements (continued)
For the period ended 30 June 2020
Page 22
16
Retirement benefit schemes
2020
2019
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
235,520
74,953

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

17
Share capital
2020
2019
2020
2019
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A shares of £1 each
8,500
8,500
8,500
8,500
Ordinary B shares of £1 each
1,500
1,500
1,500
1,500
10,000
10,000
10,000
10,000

Each class of share carries equal voting rights and carries equal right to dividends. With regards to capital Ordinary A shares rank first on a return of their issue price and Ordinary B shares rank second.

18
Reserves
Retained earnings

Retained earnings represents accumulated profits less dividends paid.

19
Operating lease commitments
Lessee

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

2020
2019
£
£
Within one year
21,418
17,173
Between two and five years
18,141
17,644
39,559
34,817
CRG Medical Services Limited
Notes to the financial statements (continued)
For the period ended 30 June 2020
Page 23
20
Related party transactions
Transactions with related parties

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

Services received
2020
2019
£
£
Group undertakings
350,248
-

The following amounts were outstanding at the reporting end date:

2020
2019
Amounts due to related parties
£
£
Group undertakings
2,473,493
1,367,425

The following amounts were outstanding at the reporting end date:

2020
2019
Amounts due from related parties
£
£
Group undertakings
4,321,236
-
21
Ultimate controlling party

The immediate and ultimate parent undertaking is Health Care Resourcing Group Limited, a company incorporated and registered in England & Wales. This is the smallest and largest group in which this company is consolidated. Copies of the Health Care Resourcing Group Limited financial statements are available from 8 Tiger Court, Kings Drive, Kings Business Park, Prescot, Merseyside, L34 1BH.

 

There is not considered to be an ultimate controlling party.

2020-06-302019-04-01falseCCH SoftwareCCH Accounts Production 2020.310Christian BailesIan MunroJamie Webb107020932019-04-012020-06-3010702093bus:Director12019-04-012020-06-3010702093bus:Director22019-04-012020-06-3010702093bus:Director32019-04-012020-06-3010702093bus:RegisteredOffice2019-04-012020-06-30107020932020-06-30107020932018-04-012019-03-3110702093core:RetainedEarningsAccumulatedLosses2018-04-012019-03-3110702093core:RetainedEarningsAccumulatedLosses2019-04-012020-06-3010702093core:Goodwill2020-06-3010702093core:Goodwill2019-03-31107020932019-03-3110702093core:CurrentFinancialInstrumentscore:WithinOneYear2020-06-3010702093core:CurrentFinancialInstrumentscore:WithinOneYear2019-03-3110702093core:Non-currentFinancialInstrumentscore:AfterOneYear2020-06-3010702093core:Non-currentFinancialInstrumentscore:AfterOneYear2019-03-3110702093core:CurrentFinancialInstruments2020-06-3010702093core:CurrentFinancialInstruments2019-03-3110702093core:ShareCapital2020-06-3010702093core:ShareCapital2019-03-3110702093core:SharePremium2020-06-3010702093core:SharePremium2019-03-3110702093core:RetainedEarningsAccumulatedLosses2020-06-3010702093core:RetainedEarningsAccumulatedLosses2019-03-3110702093core:ShareCapital2018-03-3110702093core:SharePremium2018-03-3110702093core:RetainedEarningsAccumulatedLosses2018-03-31107020932018-03-3110702093core:ShareCapitalOrdinaryShares2020-06-3010702093core:ShareCapitalOrdinaryShares2019-03-3110702093core:Goodwill2019-04-012020-06-3010702093core:UKTax2019-04-012020-06-3010702093core:UKTax2018-04-012019-03-3110702093core:Goodwill2019-03-3110702093core:Non-currentFinancialInstruments2020-06-3010702093core:Non-currentFinancialInstruments2019-03-3110702093core:WithinOneYear2020-06-3010702093core:WithinOneYear2019-03-3110702093core:BetweenTwoFiveYears2020-06-3010702093core:BetweenTwoFiveYears2019-03-3110702093bus:PrivateLimitedCompanyLtd2019-04-012020-06-3010702093bus:FRS1022019-04-012020-06-3010702093bus:Audited2019-04-012020-06-3010702093bus:FullAccounts2019-04-012020-06-30xbrli:purexbrli:sharesiso4217:GBP