Parnall_Group_Limited - Accounts


Parnall Group Limited
Unaudited Financial Statements
For the year ended 31 December 2022
Pages for Filing with Registrar
Company Registration No. 08382896 (England and Wales)
Parnall Group Limited
Contents
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
Parnall Group Limited
Balance Sheet
As at 31 December 2022
31 December 2022
Page 1
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
3
430,957
464,658
Investments
4
9,314,525
12,580,500
9,745,482
13,045,158
Current assets
Debtors
5
8,049,846
6,621,260
Cash at bank and in hand
4,207
13,839
8,054,053
6,635,099
Creditors: amounts falling due within one year
6
(2,862,759)
(3,951,508)
Net current assets
5,191,294
2,683,591
Net assets
14,936,776
15,728,749
Capital and reserves
Called up share capital
7
24,433,753
24,433,753
Profit and loss reserves
(9,496,977)
(8,705,004)
Total equity
14,936,776
15,728,749

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 December 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.

Parnall Group Limited
Balance Sheet (Continued)
As at 31 December 2022
31 December 2022
Page 2
The financial statements were approved by the board of directors and authorised for issue on 20 March 2024 and are signed on its behalf by:
R M B Parnall
Director
Company Registration No. 08382896
Parnall Group Limited
Notes to the Financial Statements
For the year ended 31 December 2022
Page 3
1
Accounting policies
Company information

Parnall Group Limited is a private company limited by shares incorporated in England and Wales. The registered office is 15-19 Westgate Street, Launceston, Cornwall, United Kingdom, PL15 7AB.

1.1
Accounting convention

These financial statements have been prepared in accordance with section 1A 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 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
Going concern

The directors have prepared the financial statements on a going concern basis. This assumes the company can meet its financial liabilities for a period of at least one year from the date of approval of the financial statements. true

 

The company is financed through loans and financial support provided by related parties. Based on future plans the company has sufficient finance to meets its liabilities as they fall due for a period of at least one year from the date of approval of the financial statements.

1.3
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:

Plant and equipment
5 years straight line
Fixtures and fittings
8 years straight line
Computers
3 years straight line

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.

1.4
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

Parnall Group Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2022
1
Accounting policies
(Continued)
Page 4

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.5
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 (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.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.6
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.

1.7
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.

Parnall Group Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2022
1
Accounting policies
(Continued)
Page 5
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.

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.

1.8
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.

1.9
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.

Parnall Group Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2022
1
Accounting policies
(Continued)
Page 6
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
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.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

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.

1.11
Retirement benefits

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

1.12
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.

1.13
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.

Parnall Group Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2022
Page 7
2
Employees

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

2022
2021
Number
Number
Total
4
3
3
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 January 2022
538,608
Additions
726
Disposals
(20,654)
At 31 December 2022
518,680
Depreciation and impairment
At 1 January 2022
73,950
Depreciation charged in the year
34,116
Eliminated in respect of disposals
(20,343)
At 31 December 2022
87,723
Carrying amount
At 31 December 2022
430,957
At 31 December 2021
464,658

Included within Plant and Machinery are Heritage Assets with a cost of £390,000, and this is deemed to be their valuation and are not depreciated. These assets relate to aircraft memorabilia, as ancestors of the director, Mr R M P Parnall, were involved in the production of aircraft in the early 1900's, and therefore have historical, scientific and technological importance and they are held and maintained principally for its contribution to knowledge and culture.

4
Fixed asset investments
2022
2021
£
£
Shares in group undertakings and participating interests
9,314,525
12,580,500
Parnall Group Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2022
4
Fixed asset investments
(Continued)
Page 8
Movements in fixed asset investments
Shares in subsidiaries
£
Cost or valuation
At 1 January 2022
12,580,500
Disposals
(2,781,000)
At 31 December 2022
9,799,500
Impairment
At 1 January 2022
-
Impairment losses
484,975
At 31 December 2022
484,975
Carrying amount
At 31 December 2022
9,314,525
At 31 December 2021
12,580,500
5
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
402,764
322,058
Amounts owed by group undertakings
2,883,638
4,677,700
Other debtors
4,763,444
1,621,502
8,049,846
6,621,260
6
Creditors: amounts falling due within one year
2022
2021
£
£
Trade creditors
220,346
947,386
Amounts owed to group undertakings
171,856
171,856
Corporation tax
200
-
0
Other taxation and social security
4,819
12,559
Other creditors
2,071,938
2,557,590
Accruals and deferred income
393,600
262,117
2,862,759
3,951,508
Parnall Group Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2022
Page 9
7
Called up share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and not fully paid
Ordinary of £1 each
24,433,741
24,433,741
24,433,741
24,433,741
Ordinary A of 0.0005p each
2,404,008
2,404,008
12
12
26,837,749
26,837,749
24,433,753
24,433,753

Both the Ordinary Shares and Ordinary A Shares have attached to them voting rights, dividend rights and capital distribution (including on winding up) rights, they do not confer any right of redemption.

 

2022-12-312022-01-01false20 March 2024CCH SoftwareCCH Accounts Production 2023.200No description of principal activityR M B ParnallN B Buckland OBEM F JoceM K QuirkL R SetteringtonA R B ParnallR M B Parnall083828962022-01-012022-12-31083828962022-12-31083828962021-12-3108382896core:OtherPropertyPlantEquipment2022-12-3108382896core:OtherPropertyPlantEquipment2021-12-3108382896core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-3108382896core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3108382896core:ShareCapital2022-12-3108382896core:ShareCapital2021-12-3108382896core:RetainedEarningsAccumulatedLosses2022-12-3108382896core:RetainedEarningsAccumulatedLosses2021-12-3108382896core:ShareCapitalOrdinaryShares2022-12-3108382896core:ShareCapitalOrdinaryShares2021-12-3108382896bus:CompanySecretaryDirector12022-01-012022-12-3108382896core:PlantMachinery2022-01-012022-12-3108382896core:FurnitureFittings2022-01-012022-12-3108382896core:ComputerEquipment2022-01-012022-12-31083828962021-01-012021-12-3108382896core:OtherPropertyPlantEquipment2021-12-3108382896core:OtherPropertyPlantEquipment2022-01-012022-12-3108382896core:CurrentFinancialInstruments2022-12-3108382896core:CurrentFinancialInstruments2021-12-3108382896bus:PrivateLimitedCompanyLtd2022-01-012022-12-3108382896bus:SmallCompaniesRegimeForAccounts2022-01-012022-12-3108382896bus:FRS1022022-01-012022-12-3108382896bus:AuditExemptWithAccountantsReport2022-01-012022-12-3108382896bus:Director12022-01-012022-12-3108382896bus:Director22022-01-012022-12-3108382896bus:Director32022-01-012022-12-3108382896bus:Director42022-01-012022-12-3108382896bus:Director52022-01-012022-12-3108382896bus:Director62022-01-012022-12-3108382896bus:CompanySecretary12022-01-012022-12-3108382896bus:FullAccounts2022-01-012022-12-31xbrli:purexbrli:sharesiso4217:GBP