Panoply Group Limited - Period Ending 2016-12-29

Panoply Group Limited - Period Ending 2016-12-29


Panoply Group Limited 03688988 false 2016-01-01 2016-12-29 2016-12-29 The principal activity of the company is that of a holding company. Digita Accounts Production Advanced 6.21.8540.0 Software true false true 03688988 2016-01-01 2016-12-29 03688988 2016-12-29 03688988 core:CapitalRedemptionReserve 2016-12-29 03688988 core:RetainedEarningsAccumulatedLosses 2016-12-29 03688988 core:ShareCapital 2016-12-29 03688988 core:CurrentFinancialInstruments 2016-12-29 03688988 core:CurrentFinancialInstruments core:WithinOneYear 2016-12-29 03688988 core:Non-currentFinancialInstruments 2016-12-29 03688988 core:Non-currentFinancialInstruments core:AfterOneYear 2016-12-29 03688988 bus:SmallEntities 2016-01-01 2016-12-29 03688988 bus:AuditExemptWithAccountantsReport 2016-01-01 2016-12-29 03688988 bus:FullAccounts 2016-01-01 2016-12-29 03688988 bus:RegisteredOffice 2016-01-01 2016-12-29 03688988 bus:Director3 2016-01-01 2016-12-29 03688988 bus:PrivateLimitedCompanyLtd 2016-01-01 2016-12-29 03688988 core:Associate1 2016-01-01 2016-12-29 03688988 core:Subsidiary1 2016-01-01 2016-12-29 03688988 1 2016-01-01 2016-12-29 03688988 countries:AllCountries 2016-01-01 2016-12-29 03688988 2015-12-31 03688988 core:CapitalRedemptionReserve 2015-12-31 03688988 core:RetainedEarningsAccumulatedLosses 2015-12-31 03688988 core:ShareCapital 2015-12-31 03688988 core:CurrentFinancialInstruments 2015-12-31 03688988 core:CurrentFinancialInstruments core:WithinOneYear 2015-12-31 03688988 core:Non-currentFinancialInstruments 2015-12-31 03688988 core:Non-currentFinancialInstruments core:AfterOneYear 2015-12-31 03688988 core:CostValuation 2015-12-31 03688988 core:ProvisionsForImpairmentInvestments 2015-12-31 03688988 core:Associate1 2015-01-01 2015-12-31 03688988 core:Subsidiary1 2015-01-01 2015-12-31 iso4217:GBP xbrli:pure

Registration number: 03688988

Panoply Group Limited

Annual Report and Unaudited Financial Statements

for the Period from 1 January 2016 to 29 December 2016

 

Panoply Group Limited

Contents

Balance Sheet

1

Notes to the Financial Statements

2 to 5

 

Panoply Group Limited

(Registration number: 03688988)
Balance Sheet as at 29 December 2016

Note

2016
£

2015
£

Fixed assets

 

Investments

3

836,588

836,588

Current assets

 

Debtors

4

111,999

109,559

Cash at bank and in hand

 

6,269

7,412

 

118,268

116,971

Creditors: Amounts falling due within one year

5

(2,583,363)

(2,150,590)

Net current liabilities

 

(2,465,095)

(2,033,619)

Total assets less current liabilities

 

(1,628,507)

(1,197,031)

Creditors: Amounts falling due after more than one year

5

(663,644)

(663,644)

Net liabilities

 

(2,292,151)

(1,860,675)

Capital and reserves

 

Called up share capital

3,478,802

3,478,802

Capital redemption reserve

2,168,475

2,168,475

Profit and loss account

(7,939,428)

(7,507,952)

Total equity

 

(2,292,151)

(1,860,675)

For the financial period ending 29 December 2016 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the period in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the Board on 13 September 2018 and signed on its behalf by:
 

K Mellor

Director

 

Panoply Group Limited

Notes to the Financial Statements for the Period from 1 January 2016 to 29 December 2016

1

General information

The company is a private company limited by share capital incorporated in England & Wales.

The address of its registered office is:
4 Cyrus Way
Cygnet Park
Hampton
Peterborough
Cambridgeshire
PE7 8HP
United Kingdom

These financial statements were authorised for issue by the Board on 13 September 2018.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006. These are the first financial statements that comply with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'. The date of transition is 1 January 2015.

The transition to Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' has resulted in a small number of changes in accounting policies to those used previously. The nature of these changes and their impact on the financial statements are explained in note 8 below.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Group accounts not prepared

The company is part of a small group. The company has taken advantage of the exemption provided by Section 398 of the Companies Act 2006 and has not prepared group accounts..

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.


Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

 

Panoply Group Limited

Notes to the Financial Statements for the Period from 1 January 2016 to 29 December 2016

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

3

Investments

2016
£

2015
£

Investments in subsidiaries

836,538

836,538

Investments in joint ventures

50

50

836,588

836,588

 

Panoply Group Limited

Notes to the Financial Statements for the Period from 1 January 2016 to 29 December 2016

Subsidiaries

£

Cost or valuation

At 1 January 2016

868,052

Provision

At 1 January 2016

31,514

Carrying amount

At 29 December 2016

836,538

At 31 December 2015

836,538

Joint ventures

£

Cost

At 1 January 2016

836,000

Provision

At 1 January 2016

835,950

Carrying amount

At 29 December 2016

50

At 31 December 2015

50

Details of undertakings

Details of the investments (including principal place of business of unincorporated entities) in which the company holds 20% or more of the nominal value of any class of share capital are as follows:

Undertaking

Country of registered office

Holding

Proportion of voting rights and shares held

     

2016

2015

Subsidiary undertakings

Key Tech Acquisitions Corp (USA)

USA

Ordinary

71%

71%

         

Associates

Tapekraft Limited

England

Ordinary

50%

50%

         

Key Tech Acquisitions Corporation were not required to prepare accounts following the sale of the company assets in 2010. Their results for the period are not reported. All monies received as a result of the sale of these assets have been provided for as a loan from the company. There were no dividends received in the year.

4

Debtors

2016
£

2015
£

Trade debtors

600

600

Other debtors

111,399

108,959

Total current trade and other debtors

111,999

109,559

 

Panoply Group Limited

Notes to the Financial Statements for the Period from 1 January 2016 to 29 December 2016

5

Creditors

Note

2016
£

2015
£

Due within one year

 

Amounts owed to group undertakings

2,573,292

2,140,782

Other creditors

 

10,071

9,808

 

2,583,363

2,150,590

Due after one year

 

Loans and borrowings

6

167,644

167,644

Other non-current financial liabilities

 

496,000

496,000

 

663,644

663,644

6

Loans and borrowings

2016
£

2015
£

Non-current loans and borrowings

Redeemable preference shares

167,644

167,644

7

Non adjusting events after the financial period

Following on from the accounting year end, Tapekraft Limited, a company in which Panoply Group Limited hold a 50% shareholding and have loaned £25,000 with interest accruing at 2.5%, appointed an administrator on 23 March 2017.

At the balance sheet date, accrued income of £2,415.41 is provided for.

On 16 June 2018 Tapekraft Limited was dissolved following liquidation. Investments, loans and accrued income amounts will not be recovered.

8

Transition to FRS 102

The company transitioned to FRS102 on 1 January 2015. There were no changes required as a result of this.