PLUMIS_LIMITED - Accounts


Company Registration No. 06748654 (England and Wales)
PLUMIS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019
PAGES FOR FILING WITH REGISTRAR
PLUMIS LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
PLUMIS LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2019
31 December 2019
- 1 -
2019
2018
as restated
Notes
£
£
£
£
Fixed assets
Intangible assets
3
1,363,853
1,251,473
Tangible assets
4
71,893
36,070
1,435,746
1,287,543
Current assets
Stocks
435,756
254,667
Debtors
5
487,371
481,208
Cash at bank and in hand
169,847
335,181
1,092,974
1,071,056
Creditors: amounts falling due within one year
6
(574,505)
(281,097)
Net current assets
518,469
789,959
Total assets less current liabilities
1,954,215
2,077,502
Provisions for liabilities
(1,404)
(1,404)
Net assets
1,952,811
2,076,098
Capital and reserves
Called up share capital
421
421
Share premium account
853,584
853,584
Profit and loss reserves
1,098,806
1,222,093
Total equity
1,952,811
2,076,098

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

For the financial year ended 31 December 2019 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

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

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

PLUMIS LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2019
31 December 2019
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 23 June 2020 and are signed on its behalf by:
Mr W Makant
Director
Company Registration No. 06748654
PLUMIS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019
- 3 -
1
Accounting policies
Company information

Plumis Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 4, Bilton Road, Perivale, Greenford, UB6 7DZ.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Prior period error

The prior period arose as a result of the accoutring error made. Note 8 provides further information .

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and 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.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.4
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

1.5
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Development Costs
Over 5 years
PLUMIS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 4 -
1.6
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Fixtures, fittings & equipment
over 5 years

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.7
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

1.8
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of replacement cost and cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks 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.

1.9
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 profit and loss account 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.

PLUMIS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 5 -
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. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. 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, unless those costs are required to be recognised as part of the cost of stock or fixed 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.

1.12
Retirement benefits

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

1.13
Leases

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

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 are included in the profit and loss account for the period.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 19 (2018 - 16).

PLUMIS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 6 -
3
Intangible fixed assets
Development Costs
£
Cost
At 1 January 2019
1,550,529
Additions - internally developed
474,357
At 31 December 2019
2,024,886
Amortisation and impairment
At 1 January 2019
299,056
Amortisation charged for the year
361,977
At 31 December 2019
661,033
Carrying amount
At 31 December 2019
1,363,853
At 31 December 2018
1,251,473
4
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 January 2019
62,301
Additions
51,245
Disposals
(1,553)
At 31 December 2019
111,993
Depreciation and impairment
At 1 January 2019
26,231
Depreciation charged in the year
14,276
Eliminated in respect of disposals
(407)
At 31 December 2019
40,100
Carrying amount
At 31 December 2019
71,893
At 31 December 2018
36,070
PLUMIS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 7 -
5
Debtors
2019
2018
Amounts falling due within one year:
£
£
Trade debtors
185,156
190,569
Corporation tax recoverable
130,621
85,800
Other debtors
73,132
25,698
Prepayments and accrued income
98,462
179,141
487,371
481,208
6
Creditors: amounts falling due within one year
2019
2018
£
£
Bank loans
79,379
-
Trade creditors
288,497
210,921
Taxation and social security
96,649
51,618
Other creditors
109,980
18,558
574,505
281,097
7
Operating lease commitments
Lessee

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

2019
2018
£
£
9,861
6,690
8
Prior period adjustment
Changes to the balance sheet
As previously reported
Adjustment
As restated at 31 Dec 2018
£
£
£
Fixed assets
Other intangibles
-
1,251,473
1,251,473
Capital and reserves
Profit and loss
(29,380)
1,251,473
1,222,093
PLUMIS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
8
Prior period adjustment
(Continued)
- 8 -
Reconciliation of changes in equity
1 January
31 December
2018
2018
£
£
Adjustments to prior year
Development costs capitalised
683,718
1,550,529
Development cost amotisation
(56,364)
(299,056)
Total adjustments
627,354
1,251,473
Equity as previously reported
867,257
824,625
Equity as adjusted
1,494,611
2,076,098
Notes to reconciliation
Development costs

Development costs associated with Plumis’ fire safety products and Automist™ technology have been capitalised as the directors believe that the engineering and software development investments meet the criteria for intangible assets. The costs are amortised over five years less any impairment in value.

2019-12-312019-01-01false23 June 2020CCH SoftwareCCH Accounts Production 2020.100No description of principal activityMr P L CowleyMr W MakantMr Y A MuhammadMr W Makant067486542019-01-012019-12-31067486542019-12-3106748654core:DevelopmentCostsCapitalisedDevelopmentExpenditure2019-12-3106748654core:DevelopmentCostsCapitalisedDevelopmentExpenditure2018-12-31067486542018-01-012018-12-31067486542018-12-3106748654core:OtherPropertyPlantEquipment2019-12-3106748654core:OtherPropertyPlantEquipment2018-12-3106748654core:CurrentFinancialInstrumentscore:WithinOneYear2019-12-3106748654core:CurrentFinancialInstrumentscore:WithinOneYear2018-12-3106748654core:CurrentFinancialInstruments2019-12-3106748654core:CurrentFinancialInstruments2018-12-3106748654core:ShareCapital2019-12-3106748654core:ShareCapital2018-12-3106748654core:SharePremium2019-12-3106748654core:SharePremium2018-12-3106748654core:RetainedEarningsAccumulatedLosses2019-12-3106748654core:RetainedEarningsAccumulatedLosses2018-12-3106748654bus:CompanySecretaryDirector12019-01-012019-12-3106748654core:IntangibleAssetsOtherThanGoodwill2019-01-012019-12-3106748654core:DevelopmentCostsCapitalisedDevelopmentExpenditure2019-01-012019-12-3106748654core:FurnitureFittings2019-01-012019-12-3106748654core:DevelopmentCostsCapitalisedDevelopmentExpenditure2018-12-3106748654core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:InternallyGeneratedIntangibleAssets2019-01-012019-12-3106748654core:OtherPropertyPlantEquipment2018-12-3106748654core:OtherPropertyPlantEquipment2019-01-012019-12-3106748654bus:PrivateLimitedCompanyLtd2019-01-012019-12-3106748654bus:SmallCompaniesRegimeForAccounts2019-01-012019-12-3106748654bus:FRS1022019-01-012019-12-3106748654bus:AuditExempt-NoAccountantsReport2019-01-012019-12-3106748654bus:Director12019-01-012019-12-3106748654bus:Director22019-01-012019-12-3106748654bus:Director32019-01-012019-12-3106748654bus:CompanySecretary12019-01-012019-12-3106748654bus:FullAccounts2019-01-012019-12-31xbrli:purexbrli:sharesiso4217:GBP