ACCOUNTS - Final Accounts preparation


Caseware UK (AP4) 2019.0.131 2019.0.131 The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.false2020-01-01No description of principal activity58falsetrue 02161998 2020-01-01 2020-12-31 02161998 2019-01-01 2019-12-31 02161998 2020-12-31 02161998 2019-12-31 02161998 c:Director1 2020-01-01 2020-12-31 02161998 d:PlantMachinery 2020-01-01 2020-12-31 02161998 d:PlantMachinery 2020-12-31 02161998 d:PlantMachinery 2019-12-31 02161998 d:PlantMachinery d:OwnedOrFreeholdAssets 2020-01-01 2020-12-31 02161998 d:OfficeEquipment 2020-01-01 2020-12-31 02161998 d:OfficeEquipment 2020-12-31 02161998 d:OfficeEquipment 2019-12-31 02161998 d:OfficeEquipment d:OwnedOrFreeholdAssets 2020-01-01 2020-12-31 02161998 d:ComputerEquipment 2020-01-01 2020-12-31 02161998 d:ComputerEquipment 2020-12-31 02161998 d:ComputerEquipment 2019-12-31 02161998 d:ComputerEquipment d:OwnedOrFreeholdAssets 2020-01-01 2020-12-31 02161998 d:OwnedOrFreeholdAssets 2020-01-01 2020-12-31 02161998 d:Goodwill 2020-12-31 02161998 d:Goodwill 2019-12-31 02161998 d:ComputerSoftware 2020-12-31 02161998 d:ComputerSoftware 2019-12-31 02161998 d:CurrentFinancialInstruments 2020-12-31 02161998 d:CurrentFinancialInstruments 2019-12-31 02161998 d:CurrentFinancialInstruments d:WithinOneYear 2020-12-31 02161998 d:CurrentFinancialInstruments d:WithinOneYear 2019-12-31 02161998 d:ShareCapital 2020-12-31 02161998 d:ShareCapital 2019-12-31 02161998 d:RetainedEarningsAccumulatedLosses 2020-12-31 02161998 d:RetainedEarningsAccumulatedLosses 2019-12-31 02161998 c:FRS102 2020-01-01 2020-12-31 02161998 c:Audited 2020-01-01 2020-12-31 02161998 c:FullAccounts 2020-01-01 2020-12-31 02161998 c:PrivateLimitedCompanyLtd 2020-01-01 2020-12-31 02161998 c:SmallCompaniesRegimeForAccounts 2020-01-01 2020-12-31 02161998 d:Goodwill d:ExternallyAcquiredIntangibleAssets 2020-01-01 2020-12-31 02161998 d:ComputerSoftware d:ExternallyAcquiredIntangibleAssets 2020-01-01 2020-12-31 02161998 2 2020-01-01 2020-12-31 02161998 d:ExternallyAcquiredIntangibleAssets 2020-01-01 2020-12-31 02161998 d:Goodwill d:OwnedIntangibleAssets 2020-01-01 2020-12-31 02161998 d:ComputerSoftware d:OwnedIntangibleAssets 2020-01-01 2020-12-31 iso4217:GBP xbrli:pure

Registered number: 02161998









PAM Health Limited (Formerly Computing Plus Limited)









Financial statements

Information for filing with the registrar

For the Year Ended 31 December 2020

 
PAM Health Limited (Formerly Computing Plus Limited)
Registered number: 02161998

Balance Sheet
As at 31 December 2020

2020
2019
Note
£
£

Fixed assets
  

Intangible assets
 4 
22,348
-

Tangible assets
 5 
2,258
1,800

  
24,606
1,800

Current assets
  

Stocks
 6 
134,743
42,995

Debtors: amounts falling due within one year
 7 
39,884
95,028

Cash at bank and in hand
 8 
51,134
43,212

  
225,761
181,235

Creditors: amounts falling due within one year
 9 
(282,570)
(179,450)

Net current (liabilities)/assets
  
 
 
(56,809)
 
 
1,785

Total assets less current liabilities
  
(32,203)
3,585

  

Net (liabilities)/assets
  
(32,203)
3,585


Capital and reserves
  

Called up share capital 
  
100
100

Profit and loss account
  
(32,303)
3,485

  
(32,203)
3,585


The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

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

The Company has opted not to file the statement of comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 



................................................
J Murphy
Director

Date: 14 April 2021

The notes on pages 2 to 9 form part of these financial statements.

Page 1

 
PAM Health Limited (Formerly Computing Plus Limited)
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2020

1.


General information

PAM Health Limited (formerly Computing Plus Limited) is a private company limited by share capital incorporated in England & Wales, company number 02161998. The address of the registered office and the principal place of business is Holly House, 73-75 Sankey Street, Warrington, WA1 1SL. The principal activity of the business is the supply of a wide range of solutions for working arrangements with Display Screen Technology, and Ergonomic Workspace Solutions, as well as supplying Personal Protective Equipment and anti-bacterial products since the COVID-19 pandemic began.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgement in applying the Company's accounting policies.

The following principal accounting policies have been applied:

 
2.2

Going concern

At 31 December 2020 the Company had net liabilities of £32,203 (2019: net assets of £3,585). The company has received assurances from its parent company that support will be provided such that it will be able to meet its debts as they fall due. 
The COVID-19 pandemic is still ongoing, with the United Kingdom still in lockdown as of March 2021, however the Company has continued to trade positively, with increased margins. 
Management have therefore prepared these financial statements on a going concern basis. 

Page 2

 
PAM Health Limited (Formerly Computing Plus Limited)
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2020

2.Accounting policies (continued)

 
2.3

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. 
Revenue is recognised in 2 ways. For website sales, upon purchase an invoice is raised and paid immediately. For scanning revenue and shipping, an invoice is raised upon completion documents being submitted, or goods being shipped to the customer.
Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Company has transferred the significant risks and rewards of ownership to the buyer;
the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

 
2.4

Government grants

Grants of a revenue nature are recognised in the Statement of Comprehensive Income in the same period as the related expenditure.

 
2.5

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.6

Intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

The estimated useful life is 2 years.

 
2.7

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Page 3

 
PAM Health Limited (Formerly Computing Plus Limited)
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2020

2.Accounting policies (continued)


2.7
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Plant and machinery
-
50%
straight line
Office equipment
-
20%
straight line
Computer equipment
-
33%
straight line

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.8

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a weighted average basis. Work in progress and finished goods include labour and attributable overheads.
At each balance sheet date, stocks are assessed for impairment. If stock is 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.

 
2.9

Debtors

Short term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.10

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.11

Creditors

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

Page 4

 
PAM Health Limited (Formerly Computing Plus Limited)
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2020

2.Accounting policies (continued)

 
2.12

Pensions

Defined contribution pension plan
The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.
The contributions are recognised as an expense in the Statement of income and retained earnings when they fall due. Amounts not paid are shown in accruals as a liability in the Balance sheet. The assets of the plan are held separately from the Company in independently administered funds.

 
2.13

Current and deferred taxation

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

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

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the Balance Sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


3.


Employees

The average monthly number of employees, including directors, during the year was 5 (2019 - 8).

Page 5

 
PAM Health Limited (Formerly Computing Plus Limited)
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2020

4.


Intangible assets




Computer software
Goodwill
Total

£
£
£



Cost


At 1 January 2020
30,589
185,000
215,589


Additions
29,154
-
29,154



At 31 December 2020

59,743
185,000
244,743



Amortisation


At 1 January 2020
30,589
185,000
215,589


Charge for the year
6,806
-
6,806



At 31 December 2020

37,395
185,000
222,395



Net book value



At 31 December 2020
22,348
-
22,348



At 31 December 2019
-
-
-



Page 6

 
PAM Health Limited (Formerly Computing Plus Limited)
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2020

5.


Tangible fixed assets





Plant and machinery
Office equipment
Computer equipment
Total

£
£
£
£



Cost or valuation


At 1 January 2020
2,400
-
-
2,400


Additions
-
1,032
698
1,730



At 31 December 2020

2,400
1,032
698
4,130



Depreciation


At 1 January 2020
600
-
-
600


Charge for the year
1,200
34
38
1,272



At 31 December 2020

1,800
34
38
1,872



Net book value



At 31 December 2020
600
998
660
2,258



At 31 December 2019
1,800
-
-
1,800

Page 7

 
PAM Health Limited (Formerly Computing Plus Limited)
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2020

6.


Stocks

2020
2019
£
£

Products
134,743
42,995

134,743
42,995



7.


Debtors

2020
2019
£
£


Trade debtors
15,948
79,719

Amounts owed by group undertakings
23,621
5,271

Amounts owed by joint ventures and associated undertakings
-
3,250

Prepayments and accrued income
-
6,788

Deferred taxation
315
-

39,884
95,028



8.


Cash and cash equivalents

2020
2019
£
£

Cash at bank and in hand
51,134
43,212

Less: bank overdrafts
-
(3,799)

51,134
39,413


Page 8

 
PAM Health Limited (Formerly Computing Plus Limited)
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2020

9.


Creditors: Amounts falling due within one year

2020
2019
£
£

Bank overdrafts
-
3,799

Trade creditors
17,953
28,952

Amounts owed to group undertakings
254,909
128,006

Corporation tax
-
977

Other taxation and social security
5,188
3,188

Other creditors
-
32

Accruals and deferred income
4,520
14,496

282,570
179,450



10.


Controlling party

100% of the share capital is owned by People Asset Management Group Limited, which is in turn a wholly owned subsidiary of PAM Occupational Health Solutions Limited. Mr J D Murphy is the ultimate controlling party, by virtue of his shareholding in PAM Occupational Health Solutions Limited.
The next most senior parent to produce consolidated accounts is PAM Occupational Health Solutions Limited.


11.


Auditors' information

The auditors' report on the financial statements for the year ended 31 December 2020 was unqualified.

The audit report was signed on 14 April 2021 by Anthony Woodings (Senior Statutory Auditor) on behalf of Hurst Accountants Limited.

 
Page 9