PIMORONI_LTD - Accounts


Company registration number 07510759 (England and Wales)
PIMORONI LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 JUNE 2022
PAGES FOR FILING WITH REGISTRAR
PIMORONI LTD
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 10
PIMORONI LTD
BALANCE SHEET
AS AT 28 JUNE 2022
28 June 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Intangible assets
4
24,249
-
0
Tangible assets
5
509,394
549,025
533,643
549,025
Current assets
Stocks
1,398,328
1,236,333
Debtors
6
393,399
318,809
Cash at bank and in hand
204,358
175,087
1,996,085
1,730,229
Creditors: amounts falling due within one year
7
(1,360,294)
(1,084,188)
Net current assets
635,791
646,041
Total assets less current liabilities
1,169,434
1,195,066
Creditors: amounts falling due after more than one year
8
(319,990)
(389,350)
Provisions for liabilities
(105,733)
(88,683)
Net assets
743,711
717,033
Capital and reserves
Called up share capital
9
469
469
Share premium account
340,316
340,316
Profit and loss reserves
402,926
376,248
Total equity
743,711
717,033

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 2022 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 2022
28 June 2022
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 24 March 2023 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 2022
- 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.

1.2
Turnover

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

1.3
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.

1.4
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.

 

The intangible asset is in the development stage, following the development, the amortisation rate will be 33% per annum.

 

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
10 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 2022
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 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.

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 2022
1
Accounting policies
(Continued)
- 5 -
Basic financial liabilities

Basic financial liabilities, including creditors and bank loans, 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 2022
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
Employees

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

2022
2021
Number
Number
Total
45
36
PIMORONI LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 JUNE 2022
- 7 -
3
Taxation
2022
2021
£
£
Current tax
UK corporation tax on profits for the current period
(70,125)
(38,321)
Adjustments in respect of prior periods
(440)
(13,273)
Total current tax
(70,565)
(51,594)
Deferred tax
Origination and reversal of timing differences
(22,950)
49,287
Total tax credit
(93,515)
(2,307)
4
Intangible fixed assets
Software and development
£
Cost
At 29 June 2021
-
0
Additions
24,249
At 28 June 2022
24,249
Amortisation and impairment
At 29 June 2021 and 28 June 2022
-
0
Carrying amount
At 28 June 2022
24,249
At 28 June 2021
-
0
PIMORONI LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 JUNE 2022
- 8 -
5
Tangible fixed assets
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Computers
Total
£
£
£
£
£
Cost
At 29 June 2021
77,994
706,478
55,636
47,828
887,936
Additions
452
83,598
4,614
16,747
105,411
Disposals
-
0
-
0
-
0
(691)
(691)
At 28 June 2022
78,446
790,076
60,250
63,884
992,656
Depreciation and impairment
At 29 June 2021
2,381
291,793
25,314
19,423
338,911
Depreciation charged in the year
7,852
115,775
9,340
11,907
144,874
Eliminated in respect of disposals
-
0
-
0
-
0
(523)
(523)
At 28 June 2022
10,233
407,568
34,654
30,807
483,262
Carrying amount
At 28 June 2022
68,213
382,508
25,596
33,077
509,394
At 28 June 2021
75,613
414,685
30,322
28,405
549,025
6
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
103,314
105,842
Corporation tax recoverable
114,746
65,522
Other debtors
81,277
52,783
299,337
224,147
2022
2021
Amounts falling due after more than one year:
£
£
Other debtors
94,062
94,662
Total debtors
393,399
318,809
PIMORONI LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 JUNE 2022
- 9 -
7
Creditors: amounts falling due within one year
2022
2021
£
£
Bank loans and overdraft
40,781
30,365
Trade creditors
789,228
526,901
Corporation tax
4,280
-
0
Other taxation and social security
178,733
149,574
Other creditors
347,272
377,348
1,360,294
1,084,188

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 £96,808 (2021: £111,906) which are secured on the assets to which they relate.

8
Creditors: amounts falling due after more than one year
2022
2021
£
£
Bank loans
118,929
149,294
Other creditors
201,061
240,056
319,990
389,350

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.

9
Called up share capital
2022
2021
£
£
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
PIMORONI LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 JUNE 2022
- 10 -
10
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:

2022
2021
£
£
1,366,230
1,452,610
11
Directors' transactions

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

Description
% Rate
Opening balance
Amounts advanced
Interest charged
Closing balance
£
£
£
£
P G Beech -
2.00
(1,114)
6,016
96
4,998
J S Williamson -
2.00
1,843
7,835
194
9,872
729
13,851
290
14,870
2022-06-282021-06-29false24 March 2023CCH SoftwareCCH Accounts Production 2022.200No description of principal activityP G BeechJ S WilliamsonN P KotilainenB C DruryOHS Secretaries Limited075107592021-06-292022-06-28075107592022-06-28075107592021-06-2807510759core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2022-06-2807510759core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-06-2807510759core:LandBuildingscore:LeasedAssetsHeldAsLessee2022-06-2807510759core:PlantMachinery2022-06-2807510759core:FurnitureFittings2022-06-2807510759core:ComputerEquipment2022-06-2807510759core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-06-2807510759core:PlantMachinery2021-06-2807510759core:FurnitureFittings2021-06-2807510759core:ComputerEquipment2021-06-2807510759core:CurrentFinancialInstrumentscore:WithinOneYear2022-06-2807510759core:CurrentFinancialInstrumentscore:WithinOneYear2021-06-2807510759core:Non-currentFinancialInstrumentscore:AfterOneYear2022-06-2807510759core:Non-currentFinancialInstrumentscore:AfterOneYear2021-06-2807510759core:CurrentFinancialInstruments2022-06-2807510759core:CurrentFinancialInstruments2021-06-2807510759core:Non-currentFinancialInstruments2022-06-2807510759core:Non-currentFinancialInstruments2021-06-2807510759core:ShareCapital2022-06-2807510759core:ShareCapital2021-06-2807510759core:SharePremium2022-06-2807510759core:SharePremium2021-06-2807510759core:RetainedEarningsAccumulatedLosses2022-06-2807510759core:RetainedEarningsAccumulatedLosses2021-06-2807510759core:ShareCapitalOrdinaryShares2022-06-2807510759core:ShareCapitalOrdinaryShares2021-06-2807510759bus:Director22021-06-292022-06-2807510759core:IntangibleAssetsOtherThanGoodwill2021-06-292022-06-2807510759core:LandBuildingscore:LongLeaseholdAssets2021-06-292022-06-2807510759core:PlantMachinery2021-06-292022-06-2807510759core:FurnitureFittings2021-06-292022-06-2807510759core:ComputerEquipment2021-06-292022-06-28075107592020-06-292021-06-2807510759core:UKTax2021-06-292022-06-2807510759core:UKTax2020-06-292021-06-2807510759core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-06-2807510759core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-06-2807510759core:PlantMachinery2021-06-2807510759core:FurnitureFittings2021-06-2807510759core:ComputerEquipment2021-06-28075107592021-06-2807510759core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-06-292022-06-2807510759core:WithinOneYear2022-06-2807510759core:WithinOneYear2021-06-2807510759core:AfterOneYear2022-06-2807510759core:AfterOneYear2021-06-2807510759bus:PrivateLimitedCompanyLtd2021-06-292022-06-2807510759bus:SmallCompaniesRegimeForAccounts2021-06-292022-06-2807510759bus:FRS1022021-06-292022-06-2807510759bus:AuditExemptWithAccountantsReport2021-06-292022-06-2807510759bus:Director12021-06-292022-06-2807510759bus:Director32021-06-292022-06-2807510759bus:Director42021-06-292022-06-2807510759bus:CompanySecretary12021-06-292022-06-2807510759bus:FullAccounts2021-06-292022-06-28xbrli:purexbrli:sharesiso4217:GBP