Panel Supplies Limited - Limited company accounts 23.2

Panel Supplies Limited - Limited company accounts 23.2


IRIS Accounts Production v23.3.0.418 06277416 Board of Directors 1.5.22 30.4.23 30.4.23 true false true true false false true false Ordinary A 1.00000 Preference 1.00000 Ordinary B 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure062774162022-04-30062774162023-04-30062774162022-05-012023-04-30062774162021-04-30062774162021-05-012022-04-30062774162022-04-3006277416ns16:EnglandWales2022-05-012023-04-3006277416ns15:PoundSterling2022-05-012023-04-3006277416ns11:Director12022-05-012023-04-3006277416ns11:PrivateLimitedCompanyLtd2022-05-012023-04-3006277416ns11:FRS1022022-05-012023-04-3006277416ns11:Audited2022-05-012023-04-3006277416ns11:LargeMedium-sizedCompaniesRegimeForDirectorsReport2022-05-012023-04-3006277416ns11:LargeMedium-sizedCompaniesRegimeForAccounts2022-05-012023-04-3006277416ns11:FullAccounts2022-05-012023-04-3006277416ns11:OrdinaryShareClass12022-05-012023-04-3006277416ns11:OrdinaryShareClass22022-05-012023-04-3006277416ns11:OrdinaryShareClass32022-05-012023-04-3006277416ns11:Director22022-05-012023-04-3006277416ns11:Director32022-05-012023-04-3006277416ns11:Director42022-05-012023-04-3006277416ns11:Director52022-05-012023-04-3006277416ns11:Director62022-05-012023-04-3006277416ns11:CompanySecretary12022-05-012023-04-3006277416ns11:RegisteredOffice2022-05-012023-04-3006277416ns6:CurrentFinancialInstruments2023-04-3006277416ns6:CurrentFinancialInstruments2022-04-3006277416ns6:ShareCapital2023-04-3006277416ns6:ShareCapital2022-04-3006277416ns6:RetainedEarningsAccumulatedLosses2023-04-3006277416ns6:RetainedEarningsAccumulatedLosses2022-04-3006277416ns6:ShareCapital2021-04-3006277416ns6:RetainedEarningsAccumulatedLosses2021-04-3006277416ns6:RetainedEarningsAccumulatedLosses2021-05-012022-04-3006277416ns6:RetainedEarningsAccumulatedLosses2022-05-012023-04-3006277416ns6:PlantMachinery2022-05-012023-04-3006277416ns6:FurnitureFittings2022-05-012023-04-3006277416ns6:MotorVehicles2022-05-012023-04-3006277416ns6:OwnedAssets2022-05-012023-04-3006277416ns6:OwnedAssets2021-05-012022-04-300627741612022-05-012023-04-300627741612021-05-012022-04-300627741622022-05-012023-04-300627741622021-05-012022-04-3006277416ns11:OrdinaryShareClass12021-05-012022-04-3006277416ns6:PlantMachinery2022-04-3006277416ns6:FurnitureFittings2022-04-3006277416ns6:MotorVehicles2022-04-3006277416ns6:PlantMachinery2023-04-3006277416ns6:FurnitureFittings2023-04-3006277416ns6:MotorVehicles2023-04-3006277416ns6:PlantMachinery2022-04-3006277416ns6:FurnitureFittings2022-04-3006277416ns6:MotorVehicles2022-04-3006277416ns6:LeasedAssetsHeldAsLessee2022-05-012023-04-3006277416ns6:WithinOneYearns6:CurrentFinancialInstruments2023-04-3006277416ns6:WithinOneYearns6:CurrentFinancialInstruments2022-04-3006277416ns6:Secured2023-04-3006277416ns6:Secured2022-04-3006277416ns6:DeferredTaxation2022-04-3006277416ns6:DeferredTaxation2022-05-012023-04-3006277416ns6:DeferredTaxation2023-04-3006277416ns11:OrdinaryShareClass12023-04-3006277416ns11:OrdinaryShareClass22023-04-3006277416ns11:OrdinaryShareClass32023-04-3006277416ns6:RetainedEarningsAccumulatedLosses2022-04-30
REGISTERED NUMBER: 06277416 (England and Wales)














Strategic Report, Report of the Directors and

Audited Financial Statements

For The Year Ended 30th April 2023

for

Panel Supplies Limited

Panel Supplies Limited (Registered number: 06277416)






Contents of the Financial Statements
For The Year Ended 30th April 2023




Page

Company Information 1

Strategic Report 2

Report of the Directors 3

Report of the Independent Auditors 5

Income Statement 8

Other Comprehensive Income 9

Statement of Financial Position 10

Statement of Changes in Equity 11

Notes to the Financial Statements 12


Panel Supplies Limited

Company Information
For The Year Ended 30th April 2023







DIRECTORS: Mrs D G Attwood
I D Attwood
R Attwood
A J Draper
T A D McGregor
C Bell



SECRETARY: M C Walker



REGISTERED OFFICE: Unit 5, Javelin Park
Halpern Way
Haresfield
Stonehouse
Gloucestershire
GL10 3WT



REGISTERED NUMBER: 06277416 (England and Wales)



SENIOR STATUTORY AUDITOR: Graham Wildin



AUDITORS: Wildin (Auditors) Limited
Kings Buildings
Lydney
Gloucestershire
GL15 5HE

Panel Supplies Limited (Registered number: 06277416)

Strategic Report
For The Year Ended 30th April 2023

The directors present their strategic report for the year ended 30th April 2023.

REVIEW OF BUSINESS
The turnover of the company during the year has reduced due to the general economic slow down and overall profits decreased as a result . Turnover decreased by 11.28% to £49,414,169 and the gross profit margin reduced from 16.53% (2022) to 7.83% (2023) with pre tax profits decreasing from £6,875,896 (2022) to £1,471,233 (2023). The large decrease in the gross profit margin related to the volatile exchange rates which occurred as a result of the Government's disastrous budget, which greatly affected the value of the £ to the $ exchange rate, and most of the company's purchases are done in $ currency.

All of the directors/shareholders attend quarterly meetings where the progress of the company is discussed and they are therefore fully aware of the other financial aspects of the company.

PRINCIPAL RISKS AND UNCERTAINTIES
The principle risks relate to exchange variances, as the majority of all purchases come in from abroad, and increased competition. The results for this year show the dramatic affect that volatile exchange rates can have on the profitability of the company.

ON BEHALF OF THE BOARD:





Mrs D G Attwood - Director


27th July 2023

Panel Supplies Limited (Registered number: 06277416)

Report of the Directors
For The Year Ended 30th April 2023

The directors present their report with the financial statements of the company for the year ended 30th April 2023.

PRINCIPAL ACTIVITY
The principal activity of the company in the year under review was that of Timber Merchants.

DIVIDENDS
The total distribution of dividends for the year ended 30th April 2023 will be £ 2,000,000 .

DIRECTORS
The directors shown below have held office during the whole of the period from 1st May 2022 to the date of this report.

Mrs D G Attwood
I D Attwood
R Attwood
A J Draper
T A D McGregor
C Bell

LABOUR AND PERSONNEL COSTS
There are no staff directly employed by the company. All labour and personnel costs are recharged costs from International Plywood (Gloucester) Limited, being the primary employer of the labour and personnel used within the group.

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Strategic Report, the Report of the Directors and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

-select suitable accounting policies and then apply them consistently;
-make judgements and accounting estimates that are reasonable and prudent;
-prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Panel Supplies Limited (Registered number: 06277416)

Report of the Directors
For The Year Ended 30th April 2023


STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the company's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the company's auditors are aware of that information.

ON BEHALF OF THE BOARD:




Mrs D G Attwood - Director


27th July 2023

Report of the Independent Auditors to the Members of
Panel Supplies Limited

Opinion
We have audited the financial statements of Panel Supplies Limited (the 'company') for the year ended 30th April 2023 which comprise the Income Statement, Other Comprehensive Income, Statement of Financial Position, Statement of Changes in Equity and Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:
-give a true and fair view of the state of the company's affairs as at 30th April 2023 and of its profit for the year then ended;
-have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information
The directors are responsible for the other information. The other information comprises the information in the Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
- the information given in the Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

Report of the Independent Auditors to the Members of
Panel Supplies Limited


Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report or the Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
- the financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page three, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Report of the Independent Auditors to the Members of
Panel Supplies Limited


Auditors' responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

-enquiry of management, those charged with governance around instances of actual and potential litigation and claims.
-enquiry of entity staff in tax and compliance functions to identify any instances of non-compliance with laws and regulations by way of data submission report, and whether they are aware of any instances of non-compliance.
-detecting and responding to the risks of fraud and whether they have knowledge of actual, suspected or alleged fraud,
-reviewed financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations in direct relation to the company.
- performed audit work over the risk of management override of controls, including testing of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for bias.
-assessment of the nature of the industry and sector, control environment and business performance including the design of the company bonus levels.
-the matters discussed among the audit engagement team, including tax, regarding how and where fraud might occur in the financial statements and any potential indicators of fraud.

As a result of these procedures, we considered the opportunities and incentives that may exist within the organisation for fraud and identified the greatest potential of fraud in the following areas: timing of recognition of income to despatch, posting of unusual journals and complex transactions and manipulation of company profits to meet bonus targets. In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override.

We also obtained an understanding of the legal and regulatory framework that the company operates in, focusing on provisions of those laws and regulations that had a direct effect on the determination of material amounts and disclosures in the financial statements. The key laws and regulations we considered in this context included UK Companies Act, employment law, pension legislation and tax legislation.

In addition, we considered provisions of other laws and regulations that do not have a direct effect on the financial statements but compliance with which may be fundamental to the Company's ability to operate or to avoid a material penalty.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

Use of our report
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.




Graham Wildin (Senior Statutory Auditor)
for and on behalf of Wildin (Auditors) Limited
Kings Buildings
Lydney
Gloucestershire
GL15 5HE

27th July 2023

Panel Supplies Limited (Registered number: 06277416)

Income Statement
For The Year Ended 30th April 2023

30.4.23 30.4.22
Notes £    £   

TURNOVER 49,414,169 55,701,596

Cost of sales 45,541,813 46,496,372
GROSS PROFIT 3,872,356 9,205,224

Administrative expenses 2,401,123 2,325,213
OPERATING PROFIT 4 1,471,233 6,880,011

Interest receivable and similar income - 1,753
1,471,233 6,881,764

Interest payable and similar expenses 5 146,022 5,868
PROFIT BEFORE TAXATION 1,325,211 6,875,896

Tax on profit 6 271,132 1,307,067
PROFIT FOR THE FINANCIAL YEAR 1,054,079 5,568,829

Panel Supplies Limited (Registered number: 06277416)

Other Comprehensive Income
For The Year Ended 30th April 2023

30.4.23 30.4.22
Notes £    £   

PROFIT FOR THE YEAR 1,054,079 5,568,829


OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME
FOR THE YEAR

1,054,079

5,568,829

Panel Supplies Limited (Registered number: 06277416)

Statement of Financial Position
30th April 2023

30.4.23 30.4.22
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 8 220,757 201,239

CURRENT ASSETS
Inventories 9 5,880,166 6,621,445
Debtors 10 9,166,345 11,012,708
Cash at bank 128,620 140,242
15,175,131 17,774,395
CREDITORS
Amounts falling due within one year 11 7,792,103 9,447,082
NET CURRENT ASSETS 7,383,028 8,327,313
TOTAL ASSETS LESS CURRENT
LIABILITIES

7,603,785

8,528,552

PROVISIONS FOR LIABILITIES 14 55,189 34,035
NET ASSETS 7,548,596 8,494,517

CAPITAL AND RESERVES
Called up share capital 15 501,000 501,000
Retained earnings 16 7,047,596 7,993,517
SHAREHOLDERS' FUNDS 7,548,596 8,494,517

The financial statements were approved and authorised for issue by the Board of Directors and authorised for issue on 27th July 2023 and were signed on its behalf by:





Mrs D G Attwood - Director


Panel Supplies Limited (Registered number: 06277416)

Statement of Changes in Equity
For The Year Ended 30th April 2023

Called up
share Retained Total
capital earnings equity
£    £    £   

Balance at 1st May 2021 501,000 4,424,688 4,925,688

Changes in equity
Dividends - (2,000,000 ) (2,000,000 )
Total comprehensive income - 5,568,829 5,568,829
Balance at 30th April 2022 501,000 7,993,517 8,494,517

Changes in equity
Dividends - (2,000,000 ) (2,000,000 )
Total comprehensive income - 1,054,079 1,054,079
Balance at 30th April 2023 501,000 7,047,596 7,548,596

Panel Supplies Limited (Registered number: 06277416)

Notes to the Financial Statements
For The Year Ended 30th April 2023

1. STATUTORY INFORMATION

Panel Supplies Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

The presentation currency of the financial statements is the Pound Sterling (£).


2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Financial Reporting Standard 102 - reduced disclosure exemptions
The company has taken advantage of the following disclosure exemption in preparing these financial statements, as permitted by FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland":

the requirements of Section 7 Statement of Cash Flows.

Related party exemption
The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

Turnover
Turnover represents amounts receivable from the sale of plywood, net of VAT, trade discounts and volume rebates

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 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.

Customer rebates are calculated and accounted for within the balance sheet. They are recognised in the profit & loss when paid.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Plant and machinery - 20% on reducing balance
Fixtures and fittings - 25% on reducing balance
Motor vehicles - 25% on reducing balance

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

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.

Inventories
Inventories are held at the lower of cost and estimated selling price less costs to complete and sell.

Panel Supplies Limited (Registered number: 06277416)

Notes to the Financial Statements - continued
For The Year Ended 30th April 2023

2. ACCOUNTING POLICIES - continued

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 to all 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.

Basis 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. Financial assets classified as receivable within one year are not amortised.

Impairment of financial assets
Financial assets are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the fixed asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset's original effective interest rate. The impairment loss is recognised in profit or loss

Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party

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.

Basic Financial Liabilities
Basic financial liabilities, including creditors and loans are initially recognised at transaction price. 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 supplies. Amounts payable are classified as current labilities 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.
The company have in issue £8.5million on preference shares at the year end.

Derecognition of financial liabilities
Financial liabilities are derecognised when the company's contractual obligations expire or are discharged or cancelled.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the statement of financial position date.


Panel Supplies Limited (Registered number: 06277416)

Notes to the Financial Statements - continued
For The Year Ended 30th April 2023

2. ACCOUNTING POLICIES - continued
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that is probable that they will be recovered against the reversal of deferred tax liabiltiies or future taxable profits. Such assets and liabilities are not recognised if the timing differences arises from goodwill or form the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

The carrying amounts 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.

Cash & cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, bank overdrafts, invoice finance facilities. Bank overdrafts and invoice finance facilities are shown within borrowings in current liabilities.

3. EMPLOYEES AND DIRECTORS
30.4.23 30.4.22
£    £   
Wages and salaries 1,108,958 984,828

The average number of employees during the year was as follows:
30.4.23 30.4.22

Directors 7 7
Admin 24 24
31 31

There are no staff directly employed by the company. All labour and personnel costs are recharged costs from International Plywood (Gloucester) Limited, being the primary employer of the labour and personnel used within the group.

The cost 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.

30.4.23 30.4.22
£    £   
Directors' remuneration - -

Panel Supplies Limited (Registered number: 06277416)

Notes to the Financial Statements - continued
For The Year Ended 30th April 2023

4. OPERATING PROFIT

The operating profit is stated after charging/(crediting):

30.4.23 30.4.22
£    £   
Depreciation - owned assets 52,653 59,676
(Profit)/loss on disposal of fixed assets (74,540 ) 1,117
Auditors' remuneration 13,250 12,000

5. INTEREST PAYABLE AND SIMILAR EXPENSES
30.4.23 30.4.22
£    £   
Bank Interest 193 1,039
Factoring Costs & Charges 145,829 4,829
146,022 5,868

6. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
30.4.23 30.4.22
£    £   
Current tax:
UK corporation tax 249,977 1,313,698
Prior Years & Interest - (4,210 )
Total current tax 249,977 1,309,488

Deferred tax 21,155 (2,421 )
Tax on profit 271,132 1,307,067

Reconciliation of total tax charge included in profit and loss
The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below:

30.4.23 30.4.22
£    £   
Profit before tax 1,325,211 6,875,896
Profit multiplied by the standard rate of corporation tax in the UK of
19.500% (2022 - 19%)

258,416

1,306,420

Effects of:
Expenses not deductible for tax purposes 6,334 647
Depreciation in excess of capital allowances 6,382 -
Total tax charge 271,132 1,307,067

Panel Supplies Limited (Registered number: 06277416)

Notes to the Financial Statements - continued
For The Year Ended 30th April 2023

7. DIVIDENDS
30.4.23 30.4.22
£    £   
Ordinary A shares of £1 each
Interim 2,000,000 2,000,000

8. TANGIBLE FIXED ASSETS
Fixtures
Plant and and Motor
machinery fittings vehicles Totals
£    £    £    £   
COST
At 1st May 2022 25,650 21,437 805,755 852,842
Additions - - 123,964 123,964
Disposals - - (412,288 ) (412,288 )
At 30th April 2023 25,650 21,437 517,431 564,518
DEPRECIATION
At 1st May 2022 25,369 21,437 604,797 651,603
Charge for year 60 - 52,593 52,653
Eliminated on disposal - - (360,495 ) (360,495 )
At 30th April 2023 25,429 21,437 296,895 343,761
NET BOOK VALUE
At 30th April 2023 221 - 220,536 220,757
At 30th April 2022 281 - 200,958 201,239

Leases

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.

9. INVENTORIES
30.4.23 30.4.22
£    £   
Inventories 5,880,166 6,621,445

10. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
30.4.23 30.4.22
£    £   
Trade debtors 8,663,346 10,882,209
Amounts owed by group undertakings 418,624 92,438
VAT 48,467 -
Prepayments & Other Debtors 35,908 38,061
9,166,345 11,012,708

Panel Supplies Limited (Registered number: 06277416)

Notes to the Financial Statements - continued
For The Year Ended 30th April 2023

11. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
30.4.23 30.4.22
£    £   
Bank loans and overdrafts (see note 12) 3,865,647 1,782,731
Trade creditors 1,725,391 1,329,699
Amounts owed to group undertakings 1,038,816 4,289,787
Tax 171,748 437,698
VAT - 11,921
Accrued expenses 990,501 1,595,246
7,792,103 9,447,082

12. LOANS

An analysis of the maturity of loans is given below:

30.4.23 30.4.22
£    £   
Amounts falling due within one year or on demand:
Bank overdrafts 3,865,647 1,782,731

The company factors it's debts and the factoring company have a charge over those debts. The company also gives a cross guarantee in respect of all bank borrowings within the International Plywood plc group of companies.

13. SECURED DEBTS

The following secured debts are included within creditors:

30.4.23 30.4.22
£    £   
Bank overdrafts 3,865,647 1,782,731

14. PROVISIONS FOR LIABILITIES
30.4.23 30.4.22
£    £   
Deferred tax 55,189 34,035

Deferred
tax
£   
Balance at 1st May 2022 34,035
Charge to Income Statement during year 21,154
Balance at 30th April 2023 55,189

The deferred taxation movement relates to accelerated capital allowances.

Panel Supplies Limited (Registered number: 06277416)

Notes to the Financial Statements - continued
For The Year Ended 30th April 2023

15. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 30.4.23 30.4.22
value: £    £   
800 Ordinary A £1 800 800
500,000 Preference £1 500,000 500,000
200 Ordinary B £1 200 200
501,000 501,000

16. RESERVES
Retained
earnings
£   

At 1st May 2022 7,993,517
Profit for the year 1,054,079
Dividends (2,000,000 )
At 30th April 2023 7,047,596

17. ULTIMATE PARENT COMPANY

International Plywood PLC is regarded by the directors as being the company's ultimate parent company.

The company is 100% owned subsidiary of International Plywood PLC, Unit 5, Javelin Park, Halpern Way, Haresfield, Stonehouse, Gloucestershire, GL10 3WT

18. RELATED PARTY DISCLOSURES

The Company has taken advantage of the exemptions granted by Financial Reporting Standard 8 not to disclose transactions within the group.The parent of the group is International Plywood PLC.

19. ULTIMATE CONTROLLING PARTY

The ultimate controlling party is David Attwood.