Phoenix Green Resources Limited - Limited company accounts 11.9

Phoenix Green Resources Limited - Limited company accounts 11.9


07145119 1.4.14 31.3.15 31.3.15 Company accounts Private Limited Company FY true false false false true false false true false Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure071451192014-03-31071451192015-03-31071451192014-04-012015-03-31071451192013-03-31071451192013-04-012014-03-31071451192014-03-3107145119ns12:England2014-04-012015-03-3107145119ns14:PoundSterling2014-04-012015-03-3107145119ns7:Director12014-04-012015-03-3107145119ns7:OrdinaryShareClass12014-04-012015-03-3107145119ns7:Director22014-04-012015-03-3107145119ns7:Director32014-04-012015-03-3107145119ns7:Director42014-04-012015-03-3107145119ns7:Director52014-04-012015-03-3107145119ns7:RegisteredOffice2014-04-012015-03-3107145119ns7:EntityAccountantsOrAuditors2014-04-012015-03-3107145119ns5:DevelopmentCosts2014-04-012015-03-3107145119ns5:ImprovementsOrDevelopmentAssets2014-04-012015-03-3107145119ns5:PlantMachinery2014-04-012015-03-3107145119ns5:MotorVehicles2014-04-012015-03-3107145119ns5:OwnedOrFreeholdTangibleFixedAssets2014-04-012015-03-3107145119ns5:OwnedOrFreeholdTangibleFixedAssets2013-04-012014-03-3107145119ns7:AllEntityOfficers2014-04-012015-03-3107145119ns7:AllEntityOfficers2013-04-012014-03-3107145119ns5:DevelopmentCosts2014-03-3107145119ns5:DevelopmentCosts2015-03-3107145119ns5:DevelopmentCosts2014-03-3107145119ns5:ImprovementsOrDevelopmentAssets2014-03-3107145119ns5:PlantMachinery2014-03-3107145119ns5:MotorVehicles2014-03-3107145119ns5:ImprovementsOrDevelopmentAssets2015-03-3107145119ns5:PlantMachinery2015-03-3107145119ns5:MotorVehicles2015-03-3107145119ns5:ImprovementsOrDevelopmentAssets2014-03-3107145119ns5:PlantMachinery2014-03-3107145119ns5:MotorVehicles2014-03-3107145119ns7:OrdinaryShareClass12015-03-3107145119ns7:OrdinaryShareClass12014-03-3107145119ns5:RestatedAmount2014-04-012015-03-31
REGISTERED NUMBER: 07145119 (England and Wales)





PHOENIX GREEN RESOURCES LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2015






PHOENIX GREEN RESOURCES LIMITED (REGISTERED NUMBER: 07145119)






CONTENTS OF THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2015




Page

Company Information 1

Report of the Directors 2

Profit and Loss Account 3

Balance Sheet 4

Notes to the Financial Statements 6


PHOENIX GREEN RESOURCES LIMITED

COMPANY INFORMATION
FOR THE YEAR ENDED 31 MARCH 2015







DIRECTORS: D K M Walpole
Miss D S Walpole
K Gollop
M D Walpole
C D Murch





REGISTERED OFFICE: 1 Paper Mews
330 High Street
Dorking
Surrey
RH4 2TU





REGISTERED NUMBER: 07145119 (England and Wales)





ACCOUNTANTS: Perrys Accountants Limited
Chartered Accountants
Perry House
32-34 St Johns Road
Tunbridge Wells
Kent
TN4 9NT

PHOENIX GREEN RESOURCES LIMITED (REGISTERED NUMBER: 07145119)

REPORT OF THE DIRECTORS
FOR THE YEAR ENDED 31 MARCH 2015

The directors present their report with the financial statements of the company for the year ended 31 March 2015.

PRINCIPAL ACTIVITY
The principal activity of the company in the year under review was that of developing material processing
technology.

DIRECTORS
The directors shown below have held office during the whole of the period from 1 April 2014 to the date of this
report.

D K M Walpole
Miss D S Walpole
K Gollop
M D Walpole
C D Murch

This report has been prepared in accordance with the special provisions of Part 15 of the Companies Act
2006 relating to small companies.

ON BEHALF OF THE BOARD:





D K M Walpole - Director


9 December 2015

PHOENIX GREEN RESOURCES LIMITED (REGISTERED NUMBER: 07145119)

PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 MARCH 2015

2015 2014
Notes £    £   

TURNOVER - -

Administrative expenses 553,418 433,268
OPERATING LOSS and
LOSS ON ORDINARY ACTIVITIES
BEFORE TAXATION

2

(553,418
)
(433,268
)

Tax on loss on ordinary activities 3 (57,484 ) (75,243 )
LOSS FOR THE FINANCIAL YEAR (495,934 ) (358,025 )

PHOENIX GREEN RESOURCES LIMITED (REGISTERED NUMBER: 07145119)

BALANCE SHEET
31 MARCH 2015

2015 2014
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 4 2,830,720 2,138,658
Tangible assets 5 30,781 22,763
2,861,501 2,161,421

CURRENT ASSETS
Debtors 6 37,040 28,799
Cash at bank 119,925 158,177
156,965 186,976
CREDITORS
Amounts falling due within one year 7 1,630,886 1,184,883
NET CURRENT LIABILITIES (1,473,921 ) (997,907 )
TOTAL ASSETS LESS CURRENT
LIABILITIES

1,387,580

1,163,514

CREDITORS
Amounts falling due after more than one
year

8

3,148,900

2,428,900
NET LIABILITIES (1,761,320 ) (1,265,386 )

CAPITAL AND RESERVES
Called up share capital 10 10,000 10,000
Profit and loss account 11 (1,771,320 ) (1,275,386 )
SHAREHOLDERS' FUNDS (1,761,320 ) (1,265,386 )

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 March 2015.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 March 2015 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the
Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at
the end of each financial year and of its profit or loss for each financial year in accordance with the
requirements of Sections 394 and 395 and which otherwise comply with the requirements of the
Companies Act 2006 relating to financial statements, so far as applicable to the company.

PHOENIX GREEN RESOURCES LIMITED (REGISTERED NUMBER: 07145119)

BALANCE SHEET - continued
31 MARCH 2015


The financial statements have been prepared in accordance with the special provisions of Part 15 of the Companies Act 2006 relating to small companies and with the Financial Reporting Standard for Smaller Entities (effective April 2008).


The financial statements were approved by the Board of Directors on 9 December 2015 and were signed on
its behalf by:





D K M Walpole - Director


PHOENIX GREEN RESOURCES LIMITED (REGISTERED NUMBER: 07145119)

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2015

1. ACCOUNTING POLICIES

Accounting convention
The financial statements have been prepared under the historical cost convention and in accordance
with the Financial Reporting Standard for Smaller Entities (effective April 2008).

Development costs
Development costs have been included in intangible assets in accordance with IAS 38, and will be
amortised over the useful life, once commercial production has commenced.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.

Improvements to property - 25% on reducing balance
Plant and machinery - 25% on reducing balance
Motor vehicles - 25% on reducing balance

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at
the balance sheet date.

Hire purchase and leasing commitments
Rentals paid under operating leases are charged to the profit and loss account on a straight line basis
over the period of the lease.

2. OPERATING LOSS

The operating loss is stated after charging:

2015 2014
£    £   
Depreciation - owned assets 10,261 7,587

Directors' remuneration and other benefits etc - -

3. TAXATION

Analysis of the tax credit
The tax credit on the loss on ordinary activities for the year was as follows:
2015 2014
£    £   
Current tax:
Corporation tax under (over)
provided (57,484 ) (75,243 )
Tax on loss on ordinary activities (57,484 ) (75,243 )

PHOENIX GREEN RESOURCES LIMITED (REGISTERED NUMBER: 07145119)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 MARCH 2015

4. INTANGIBLE FIXED ASSETS
Development
costs
£   
COST
At 1 April 2014 2,138,658
Additions 692,062
At 31 March 2015 2,830,720
NET BOOK VALUE
At 31 March 2015 2,830,720
At 31 March 2014 2,138,658

5. TANGIBLE FIXED ASSETS
Improvements
to Plant and Motor
property machinery vehicles Totals
£    £    £    £   
COST
At 1 April 2014 47,410 7,323 1,425 56,158
Additions 8,990 9,289 - 18,279
At 31 March 2015 56,400 16,612 1,425 74,437
DEPRECIATION
At 1 April 2014 27,486 4,935 974 33,395
Charge for year 7,229 2,919 113 10,261
At 31 March 2015 34,715 7,854 1,087 43,656
NET BOOK VALUE
At 31 March 2015 21,685 8,758 338 30,781
At 31 March 2014 19,924 2,388 451 22,763

6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2015 2014
£    £   
Other debtors 37,040 28,799

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2015 2014
£    £   
Trade creditors 46,022 30,539
Amounts owed to group undertakings 1,579,156 1,149,156
Taxation and social security 1,988 1,988
Other creditors 3,720 3,200
1,630,886 1,184,883

PHOENIX GREEN RESOURCES LIMITED (REGISTERED NUMBER: 07145119)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 MARCH 2015

8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
2015 2014
£    £   
Other creditors 3,148,900 2,428,900

9. OPERATING LEASE COMMITMENTS

The following operating lease payments are committed to be paid within one year:

2015 2014
£    £   
Expiring:
Between one and five years 57,355 -

10. CALLED UP SHARE CAPITAL

Allotted and issued:
Number: Class: Nominal 2015 2014
value: £    £   
10,000 Ordinary £1 10,000 10,000

11. RESERVES
Profit
and loss
account
£   

At 1 April 2014 (1,275,386 )
Deficit for the year (495,934 )
At 31 March 2015 (1,771,320 )


12. ULTIMATE PARENT COMPANY

The ultimate parent company is MWL International Limited.

13. RELATED PARTY DISCLOSURES

MWL International Limited

Parent company of Phoenix Green Resources Limited


As at the balance sheet date, the company owed £1,579,156 to MWL International Limited, this
amount is included in amounts owed to group undertakings.

14. ULTIMATE CONTROLLING PARTY

There is no ultimate controlling party.

PHOENIX GREEN RESOURCES LIMITED (REGISTERED NUMBER: 07145119)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 MARCH 2015

15. GOING CONCERN

The financial statements have been prepared on the basis that the company will be a going concern
for at least the next 12 months. This is reliant on the ongoing support of MWL International Limited,
and the directors of that company have confirmed that such support will be given.