Panel People Limited - Period Ending 2019-05-30

Panel People Limited - Period Ending 2019-05-30


Panel People Limited 04208946 false 2018-05-31 2019-05-30 2019-05-30 The principal activity of the company is manufacture of specialist vacuum formed panels, and the manufacture and installation of double glazing. Digita Accounts Production Advanced 6.24.8820.0 Software true false true 04208946 2018-05-31 2019-05-30 04208946 2019-05-30 04208946 bus:Director1 1 2019-05-30 04208946 core:CapitalRedemptionReserve 2019-05-30 04208946 core:RetainedEarningsAccumulatedLosses 2019-05-30 04208946 core:RevaluationReserve 2019-05-30 04208946 core:ShareCapital 2019-05-30 04208946 core:CurrentFinancialInstruments 2019-05-30 04208946 core:CurrentFinancialInstruments core:WithinOneYear 2019-05-30 04208946 core:Non-currentFinancialInstruments 2019-05-30 04208946 core:Non-currentFinancialInstruments core:AfterOneYear 2019-05-30 04208946 core:LandBuildings 2019-05-30 04208946 core:MotorVehicles 2019-05-30 04208946 core:OtherPropertyPlantEquipment 2019-05-30 04208946 bus:SmallEntities 2018-05-31 2019-05-30 04208946 bus:AuditExemptWithAccountantsReport 2018-05-31 2019-05-30 04208946 bus:FullAccounts 2018-05-31 2019-05-30 04208946 bus:SmallCompaniesRegimeForAccounts 2018-05-31 2019-05-30 04208946 bus:RegisteredOffice 2018-05-31 2019-05-30 04208946 bus:CompanySecretary1 2018-05-31 2019-05-30 04208946 bus:Director1 2018-05-31 2019-05-30 04208946 bus:Director1 1 2018-05-31 2019-05-30 04208946 bus:Director2 2018-05-31 2019-05-30 04208946 bus:PrivateLimitedCompanyLtd 2018-05-31 2019-05-30 04208946 core:Buildings 2018-05-31 2019-05-30 04208946 core:LandBuildings 2018-05-31 2019-05-30 04208946 core:MotorVehicles 2018-05-31 2019-05-30 04208946 core:OtherPropertyPlantEquipment 2018-05-31 2019-05-30 04208946 core:PlantMachinery 2018-05-31 2019-05-30 04208946 core:Subsidiary1 2018-05-31 2019-05-30 04208946 core:Subsidiary1 1 2018-05-31 2019-05-30 04208946 core:Subsidiary1 countries:AllCountries 2018-05-31 2019-05-30 04208946 countries:AllCountries 2018-05-31 2019-05-30 04208946 2018-05-30 04208946 bus:Director1 1 2018-05-30 04208946 core:CostValuation 2018-05-30 04208946 core:LandBuildings 2018-05-30 04208946 core:MotorVehicles 2018-05-30 04208946 core:OtherPropertyPlantEquipment 2018-05-30 04208946 2017-05-31 2018-05-30 04208946 2018-05-30 04208946 core:CapitalRedemptionReserve 2018-05-30 04208946 core:RetainedEarningsAccumulatedLosses 2018-05-30 04208946 core:RevaluationReserve 2018-05-30 04208946 core:ShareCapital 2018-05-30 04208946 core:CurrentFinancialInstruments 2018-05-30 04208946 core:CurrentFinancialInstruments core:WithinOneYear 2018-05-30 04208946 core:Non-currentFinancialInstruments 2018-05-30 04208946 core:Non-currentFinancialInstruments core:AfterOneYear 2018-05-30 04208946 core:LandBuildings 2018-05-30 04208946 core:MotorVehicles 2018-05-30 04208946 core:OtherPropertyPlantEquipment 2018-05-30 04208946 core:Subsidiary1 1 2017-05-31 2018-05-30 iso4217:GBP xbrli:pure

Registration number: 04208946

Panel People Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 May 2019

 

Panel People Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 10

 

Panel People Limited

Company Information

Directors

Mr G C Bond

Mrs M Bond

Company secretary

Ms C L Bond

Registered office

Unit 1a
Rassau Industrial Estate
Ebbw Vale
Blaenau Gwent
NP23 5SD

Accountants

Mitchell Meredith Limited
Chartered Accountants
The Orbit Business Centre
Rhydycar Business Park
Merthyr Tydfil
Mid Glamorgan
CF48 1DL

 

Panel People Limited

(Registration number: 04208946)
Balance Sheet as at 30 May 2019

Note

2019
£

2018
£

Fixed assets

 

Tangible assets

4

716,725

733,222

Investment property

5

558,266

552,289

Investments

6

10

10

 

1,275,001

1,285,521

Current assets

 

Stocks

7

310,877

354,473

Debtors

8

455,275

362,962

Cash at bank and in hand

 

703,161

865,298

 

1,469,313

1,582,733

Creditors: Amounts falling due within one year

9

(272,385)

(209,279)

Net current assets

 

1,196,928

1,373,454

Total assets less current liabilities

 

2,471,929

2,658,975

Creditors: Amounts falling due after more than one year

9

(100,389)

(205,392)

Provisions for liabilities

-

(14,981)

Net assets

 

2,371,540

2,438,602

Capital and reserves

 

Called up share capital

19,500

19,500

Capital redemption reserve

476,625

476,625

Revaluation reserve

71,483

71,483

Profit and loss account

1,803,932

1,870,994

Total equity

 

2,371,540

2,438,602

 

Panel People Limited

(Registration number: 04208946)
Balance Sheet as at 30 May 2019

For the financial year ending 30 May 2019 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the Board on 27 February 2020 and signed on its behalf by:
 

.........................................

Mr G C Bond
Director

 

Panel People Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 May 2019

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Unit 1a
Rassau Industrial Estate
Ebbw Vale
Blaenau Gwent
NP23 5SD

These financial statements were authorised for issue by the Board on 27 February 2020.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Group accounts not prepared

The Company is exempt from preparing consolidated accounts as all subsidiaries, both individually and collectively, are immaterial.

Government grants

Government grants in respect of capital expenditure are credited to a deferred income account and are released to profit over the expected useful lives of the relevant assets by equal annual instalments. Grants of a revenue nature are credited to income so as to match them with the expenditure to which they relate.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

 

Panel People Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 May 2019

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

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

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Buildings

2% on Net Book Value

Plant and Machinery

15% on Net Book Value

Motor Vehicles

25% on Net Book Value

Investment property

Investment property is carried at fair value, derived from the current market prices for comparable real estate and adjusted if necessary for any difference in the nature, location or condition of the specific asset.

Investments

Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. A provision for the impairment of trade debtors 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 the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

 

Panel People Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 May 2019

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities. Trade creditors are recognised initially at the transaction price.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 26 (2018 - 27).

 

Panel People Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 May 2019

4

Tangible assets

Land and buildings
£

Motor vehicles
 £

Other tangible assets
£

Total
£

Cost or valuation

At 31 May 2018

806,324

36,392

549,712

1,392,428

Additions

-

24,328

7,000

31,328

Disposals

-

(13,254)

-

(13,254)

At 30 May 2019

806,324

47,466

556,712

1,410,502

Depreciation

At 31 May 2018

158,933

15,897

484,376

659,206

Charge for the year

15,884

7,836

10,851

34,571

At 30 May 2019

174,817

23,733

495,227

693,777

Carrying amount

At 30 May 2019

631,507

23,733

61,485

716,725

At 30 May 2018

647,391

20,495

65,336

733,222

Included within the net book value of land and buildings above is £631,507 (2018 - £647,391) in respect of freehold land and buildings.
 

5

Investment properties

2019
£

At 31 May

552,289

Additions

87,264

Disposals

(81,287)

At 30 May

558,266

There has been no valuation of investment property by an independent valuer.

6

Investments

2019
£

2018
£

Investments in subsidiaries

10

10

 

Panel People Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 May 2019

Subsidiaries

£

Cost or valuation

At 31 May 2018

10

Provision

Carrying amount

At 30 May 2019

10

At 30 May 2018

10

Details of undertakings

Details of the investments (including principal place of business of unincorporated entities) in which the company holds 20% or more of the nominal value of any class of share capital are as follows:

Undertaking

Registered office

Holding

Proportion of voting rights and shares held

     

2019

2018

Subsidiary undertakings

Anchor Windows (Ebbw Vale) Limited

Unit 1A
Rassau Industrial Estate
Ebbw Vale
NP23 5FD

England and Wales

Ordinary

100%

100%

Subsidiary undertakings

Anchor Windows (Ebbw Vale) Limited

The principal activity of Anchor Windows (Ebbw Vale) Limited is Dormant.

7

Stocks

2019
£

2018
£

Stocks

310,877

354,473

 

Panel People Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 May 2019

8

Debtors

2019
£

2018
£

Trade debtors

128,568

105,954

Other debtors

326,707

257,008

Total current trade and other debtors

455,275

362,962

9

Creditors

Creditors: amounts falling due within one year

Note

2019
£

2018
£

Due within one year

 

Bank loans and overdrafts

10

-

14,331

Trade creditors

 

249,529

143,444

Director loan account

12

-

1,762

Taxation and social security

 

15,006

25,868

Other creditors

 

7,850

23,874

 

272,385

209,279

Due after one year

 

Loans and borrowings

10

-

94,882

Deferred income

 

100,389

110,510

 

100,389

205,392

 

Panel People Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 May 2019

Creditors: amounts falling due after more than one year

Note

2019
£

2018
£

Due after one year

 

Loans and borrowings

10

-

94,882

Deferred income

 

100,389

110,510

 

100,389

205,392

10

Loans and borrowings

2019
£

2018
£

Non-current loans and borrowings

Bank borrowings

-

94,882

2019
£

2018
£

Current loans and borrowings

Bank borrowings

-

14,331

11

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of financial commitments not included in the balance sheet is £2,878 (2018 - £54,688). It refers to the amount due for a rental lease which is due to end in September 2019.

12

Related party transactions

Transactions with directors

2019

At 31 May 2018
£

Advances to directors
£

At 30 May 2019
£

Mr G C Bond

Overdrawn directors loan, interest charged at 2.5% totalling £619 has been added to the balance

-

50,166

50,166