PANOPTICS_GLOBAL_LIMITED - Accounts


Company Registration No. 07949794 (England and Wales)
PANOPTICS GLOBAL LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021
PAGES FOR FILING WITH REGISTRAR
PANOPTICS GLOBAL LIMITED
COMPANY INFORMATION
Directors
Mr A Lang
Mr M Brookbanks
Company number
07949794
Registered office
421 New Kings Road
London
England
SW6 4RN
Accountants
Kirk Rice LLP
Zeeta House
200 Upper Richmond Road
Putney
London
SW15 2SH
PANOPTICS GLOBAL LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
PANOPTICS GLOBAL LIMITED
BALANCE SHEET
AS AT
31 MARCH 2021
31 March 2021
- 1 -
2021
2020
Notes
£
£
£
£
Fixed assets
Intangible assets
4
-
0
5,334
Tangible assets
5
63,343
111,335
63,343
116,669
Current assets
Stocks
205,963
213,090
Debtors
6
629,181
826,638
Cash at bank and in hand
526,324
645,694
1,361,468
1,685,422
Creditors: amounts falling due within one year
7
(904,361)
(1,284,096)
Net current assets
457,107
401,326
Total assets less current liabilities
520,450
517,995
Provisions for liabilities
(7,174)
(16,673)
Net assets
513,276
501,322
Capital and reserves
Called up share capital
800
152
Profit and loss reserves
512,476
501,170
Total equity
513,276
501,322

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 March 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.

PANOPTICS GLOBAL LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2021
31 March 2021
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 15 December 2021 and are signed on its behalf by:
Mr M Brookbanks
Director
Company Registration No. 07949794
PANOPTICS GLOBAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021
- 3 -
1
Accounting policies
Company information

Panoptics Global Limited is a private company limited by shares incorporated in England and Wales. The registered office is 421 New Kings Road, London, England, SW6 4RN.

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.

1.2
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.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

1.3
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets 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 3 years beginning in 2019.

 

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.

1.4
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.

PANOPTICS GLOBAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
1
Accounting policies
(Continued)
- 4 -

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
No depreciation
Plant and equipment
50% on cost, 25% on cost and 20% on cost
Computers
50% on cost

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.

1.5
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.

1.6
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 cost and replacement 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.

1.7
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, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.8
Financial instruments

Financial assets and financial liabilities are recognised when the company becomes a party to the contractual provisions of the financial instrument.

Debtors

Debtors do not carry interest and are stated at their nominal value. Appropriate allowances for estimated irrecoverable amounts are recognised in the Profit and Loss account when there is objective evidence that the asset is impaired.

Creditors

Creditors are not interest bearing and are included at their nominal value.

1.9
Taxation

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

PANOPTICS GLOBAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
1
Accounting policies
(Continued)
- 5 -
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.

 

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.

1.10
Retirement benefits

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

1.11
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.

1.12
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.

PANOPTICS GLOBAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 6 -
2
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
Employees

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

2021
2020
Number
Number
Total
25
29
4
Intangible fixed assets
Goodwill
£
Cost
At 1 April 2020 and 31 March 2021
16,000
Amortisation and impairment
At 1 April 2020
10,666
Amortisation charged for the year
5,334
At 31 March 2021
16,000
Carrying amount
At 31 March 2021
-
0
At 31 March 2020
5,334
PANOPTICS GLOBAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 7 -
5
Tangible fixed assets
Leasehold land and buildings
Plant and equipment
Computers
Total
£
£
£
£
Cost
At 1 April 2020
25,585
280,459
161,516
467,560
Additions
-
0
17,825
3,348
21,173
Disposals
-
0
(87,327)
(42,086)
(129,413)
At 31 March 2021
25,585
210,957
122,778
359,320
Depreciation and impairment
At 1 April 2020
-
0
238,744
117,481
356,225
Depreciation charged in the year
-
0
38,704
28,157
66,861
Eliminated in respect of disposals
-
0
(87,327)
(39,782)
(127,109)
At 31 March 2021
-
0
190,121
105,856
295,977
Carrying amount
At 31 March 2021
25,585
20,836
16,922
63,343
At 31 March 2020
25,585
41,715
44,035
111,335
6
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
412,123
619,831
Other debtors
217,058
206,807
629,181
826,638
7
Creditors: amounts falling due within one year
2021
2020
£
£
Trade creditors
192,246
248,711
Corporation tax
115,282
160,410
Other taxation and social security
115,944
209,252
Other creditors
480,889
665,723
904,361
1,284,096
PANOPTICS GLOBAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 8 -
8
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
£
£
224,188
382,725
2021-03-312020-04-01false15 December 2021CCH SoftwareCCH Accounts Production 2021.300No description of principal activityMr A LangMr M Brookbanks079497942020-04-012021-03-3107949794bus:Director12020-04-012021-03-3107949794bus:Director22020-04-012021-03-3107949794bus:RegisteredOffice2020-04-012021-03-31079497942021-03-3107949794core:Goodwill2021-03-3107949794core:Goodwill2020-03-31079497942019-04-012020-03-31079497942020-03-3107949794core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-03-3107949794core:PlantMachinery2021-03-3107949794core:ComputerEquipment2021-03-3107949794core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-03-3107949794core:PlantMachinery2020-03-3107949794core:ComputerEquipment2020-03-3107949794core:CurrentFinancialInstrumentscore:WithinOneYear2021-03-3107949794core:CurrentFinancialInstrumentscore:WithinOneYear2020-03-3107949794core:CurrentFinancialInstruments2021-03-3107949794core:CurrentFinancialInstruments2020-03-3107949794core:ShareCapital2021-03-3107949794core:ShareCapital2020-03-3107949794core:RetainedEarningsAccumulatedLosses2021-03-3107949794core:RetainedEarningsAccumulatedLosses2020-03-3107949794core:Goodwill2020-04-012021-03-3107949794core:LandBuildingscore:LongLeaseholdAssets2020-04-012021-03-3107949794core:PlantMachinery2020-04-012021-03-3107949794core:ComputerEquipment2020-04-012021-03-3107949794core:Goodwill2020-03-3107949794core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-03-3107949794core:PlantMachinery2020-03-3107949794core:ComputerEquipment2020-03-31079497942020-03-3107949794core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-04-012021-03-3107949794core:WithinOneYear2021-03-3107949794core:WithinOneYear2020-03-3107949794bus:PrivateLimitedCompanyLtd2020-04-012021-03-3107949794bus:SmallCompaniesRegimeForAccounts2020-04-012021-03-3107949794bus:FRS1022020-04-012021-03-3107949794bus:AuditExemptWithAccountantsReport2020-04-012021-03-3107949794bus:FullAccounts2020-04-012021-03-31xbrli:purexbrli:sharesiso4217:GBP