PIMORONI_LTD - Accounts


Company Registration No. 07510759 (England and Wales)
PIMORONI LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 JUNE 2021
PAGES FOR FILING WITH REGISTRAR
PIMORONI LTD
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
PIMORONI LTD
BALANCE SHEET
AS AT 28 JUNE 2021
28 June 2021
- 1 -
2021
2020
Notes
£
£
£
£
Fixed assets
Tangible assets
4
549,025
223,539
Current assets
Stocks
1,236,333
917,767
Debtors
5
318,809
273,204
Cash at bank and in hand
175,087
163,864
1,730,229
1,354,835
Creditors: amounts falling due within one year
6
(1,084,188)
(909,765)
Net current assets
646,041
445,070
Total assets less current liabilities
1,195,066
668,609
Creditors: amounts falling due after more than one year
7
(389,350)
(253,148)
Provisions for liabilities
(88,683)
(26,063)
Net assets
717,033
389,398
Capital and reserves
Called up share capital
8
469
469
Share premium account
340,316
340,316
Profit and loss reserves
376,248
48,613
Total equity
717,033
389,398

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 28 June 2021 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.

PIMORONI LTD
BALANCE SHEET (CONTINUED)
AS AT 28 JUNE 2021
28 June 2021
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 6 May 2022 and are signed on its behalf by:
J S Williamson
Director
Company Registration No. 07510759
PIMORONI LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 JUNE 2021
- 3 -
1
Accounting policies
Company information

Pimoroni Ltd is a private company limited by shares incorporated in England and Wales. The registered office is 9th Floor, 107 Cheapside, London, EC2V 6DN.

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.

The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.

1.2
Going concern

The directors have considered the impact of covid-19 and whilst it is impossible to foresee how long it will go on for, the directors are confident that truethey have put in place plans to deal with and mitigate any financial losses that may occur.

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.

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
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:

Leasehold land and buildings
5 years straight line
Plant and equipment
25% reducing balance
Fixtures and fittings
25% reducing balance
Computers
25% - 33% reducing balance

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.

PIMORONI LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 JUNE 2021
1
Accounting policies
(Continued)
- 4 -
1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible 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.

1.7
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.

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.

1.8
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, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.9
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 balance sheet 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 debtors and cash and bank balances, 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.

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.

PIMORONI LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 JUNE 2021
1
Accounting policies
(Continued)
- 5 -
Basic financial liabilities

Basic financial liabilities, including creditors, 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 creditors 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 creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.10
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.

1.11
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.

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.

1.12
Provisions

Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

1.13
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.

 

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.

PIMORONI LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 JUNE 2021
1
Accounting policies
(Continued)
- 6 -
1.14
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

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.

1.15
Government grants

Grants received in relation to the government’s Coronavirus Job Retention Scheme have been recognised within other operating income. The grant is accounted for on the accruals basis once the related payroll return has been submitted.

1.16
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
Exceptional items
2021
2020
£
£
Expenditure
Exceptional write off of subsidiary company balance
-
120,772
Business relocation costs
88,812
-
88,812
120,772

In addition to the above, the company also incurred losses on disposal of various leasehold improvements, totalling £17,147, as part of the relocation.

 

3
Employees

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

2021
2020
Number
Number
Total
36
35
PIMORONI LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 JUNE 2021
- 7 -
4
Tangible fixed assets
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Computers
Total
£
£
£
£
£
Cost
At 29 June 2020
33,813
414,534
59,063
35,814
543,224
Additions
77,993
366,760
17,358
23,833
485,944
Disposals
(33,812)
(74,816)
(20,785)
(11,819)
(141,232)
At 28 June 2021
77,994
706,478
55,636
47,828
887,936
Depreciation and impairment
At 29 June 2020
13,535
253,966
31,114
21,070
319,685
Depreciation charged in the year
5,511
101,464
8,768
8,758
124,501
Eliminated in respect of disposals
(16,665)
(63,637)
(14,568)
(10,405)
(105,275)
At 28 June 2021
2,381
291,793
25,314
19,423
338,911
Carrying amount
At 28 June 2021
75,613
414,685
30,322
28,405
549,025
At 28 June 2020
20,278
160,568
27,949
14,744
223,539
PIMORONI LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 JUNE 2021
- 8 -
5
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
105,842
102,982
Corporation tax recoverable
65,522
3,005
Other debtors
52,783
167,217
224,147
273,204
2021
2020
Amounts falling due after more than one year:
£
£
Other debtors
94,662
-
0
Total debtors
318,809
273,204
6
Creditors: amounts falling due within one year
2021
2020
£
£
Bank loans
30,365
30,365
Trade creditors
526,901
431,077
Corporation tax
-
0
1,580
Other taxation and social security
149,574
173,657
Other creditors
377,348
273,086
1,084,188
909,765

The bank loan is secured by way of personal guarantees by J Williamson and P Beech. Along with the personal guarantee the bank loan is also covered via a Government EFG guarantee.

 

Included within Other Creditors are hire purchase contracts amounting to £111,906 (2020: £53,505) which are secured on the assets to which they relate.

PIMORONI LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 JUNE 2021
- 9 -
7
Creditors: amounts falling due after more than one year
2021
2020
£
£
Bank loans
149,294
179,659
Other creditors
240,056
73,489
389,350
253,148

The bank loan is secured by way of personal guarantees by J Williamson and P Beech. Along with the personal guarantee the bank loan is also covered via a Government EFG guarantee.

 

Included within Other Creditors are hire purchase contracts which are secured on the assets to which they relate.

8
Called up share capital
2021
2020
£
£
Ordinary share capital
Issued and fully paid
4,330,290 Ordinary A shares of £0.0001p each
433
433
357,500 Ordinary B shares of £0.0001p each
36
36
469
469
9
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:

2021
2020
£
£
1,452,610
353,250
10
Directors' transactions

Advances or credits have been granted by the company to its directors as follows:

Interest was charged on the overdrawn directors loan balances at 2.25% per annum up to the 5th April 2021 and 2% per annum thereafter.

Description
Opening balance
Interest charged
Amounts repaid
Closing balance
£
£
£
£
P G Beech -
226
103
(1,443)
(1,114)
J S Williamson -
4,635
208
(3,000)
1,843
4,861
311
(4,443)
729
2021-06-282020-06-29false06 May 2022CCH SoftwareCCH Accounts Production 2022.100No description of principal activityP G BeechJ S WilliamsonN P KotilainenB C DruryOHS Secretaries Limited075107592020-06-292021-06-28075107592021-06-28075107592020-06-2807510759core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-06-2807510759core:PlantMachinery2021-06-2807510759core:FurnitureFittings2021-06-2807510759core:ComputerEquipment2021-06-2807510759core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-06-2807510759core:PlantMachinery2020-06-2807510759core:FurnitureFittings2020-06-2807510759core:ComputerEquipment2020-06-2807510759core:CurrentFinancialInstrumentscore:WithinOneYear2021-06-2807510759core:CurrentFinancialInstrumentscore:WithinOneYear2020-06-2807510759core:Non-currentFinancialInstrumentscore:AfterOneYear2021-06-2807510759core:Non-currentFinancialInstrumentscore:AfterOneYear2020-06-2807510759core:CurrentFinancialInstruments2021-06-2807510759core:CurrentFinancialInstruments2020-06-2807510759core:Non-currentFinancialInstruments2021-06-2807510759core:Non-currentFinancialInstruments2020-06-2807510759core:ShareCapital2021-06-2807510759core:ShareCapital2020-06-2807510759core:SharePremium2021-06-2807510759core:SharePremium2020-06-2807510759core:RetainedEarningsAccumulatedLosses2021-06-2807510759core:RetainedEarningsAccumulatedLosses2020-06-2807510759core:ShareCapitalOrdinaryShares2021-06-2807510759core:ShareCapitalOrdinaryShares2020-06-2807510759bus:Director22020-06-292021-06-2807510759core:LandBuildingscore:LongLeaseholdAssets2020-06-292021-06-2807510759core:PlantMachinery2020-06-292021-06-2807510759core:FurnitureFittings2020-06-292021-06-2807510759core:ComputerEquipment2020-06-292021-06-28075107592019-06-292020-06-2807510759core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-06-2807510759core:PlantMachinery2020-06-2807510759core:FurnitureFittings2020-06-2807510759core:ComputerEquipment2020-06-28075107592020-06-2807510759core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-06-292021-06-2807510759core:WithinOneYear2021-06-2807510759core:WithinOneYear2020-06-2807510759core:AfterOneYear2021-06-2807510759core:AfterOneYear2020-06-2807510759bus:PrivateLimitedCompanyLtd2020-06-292021-06-2807510759bus:SmallCompaniesRegimeForAccounts2020-06-292021-06-2807510759bus:FRS1022020-06-292021-06-2807510759bus:AuditExemptWithAccountantsReport2020-06-292021-06-2807510759bus:Director12020-06-292021-06-2807510759bus:Director32020-06-292021-06-2807510759bus:Director42020-06-292021-06-2807510759bus:CompanySecretary12020-06-292021-06-2807510759bus:FullAccounts2020-06-292021-06-28xbrli:purexbrli:sharesiso4217:GBP