Registered number
04215228
PI-KEM LIMITED
Unaudited Filleted Accounts
31 May 2022
PI-KEM LIMITED
Registered number: 04215228
Balance Sheet
as at 31 May 2022
Notes 2022 2021
£ £
Fixed assets
Tangible assets 3 42,480 56,158
Investments 4 299,539 299,539
342,019 355,697
Current assets
Stocks 491,350 389,271
Debtors 5 434,928 214,148
Cash at bank and in hand 165,414 428,292
1,091,692 1,031,711
Creditors: amounts falling due within one year 6 (405,877) (418,256)
Net current assets 685,815 613,455
Total assets less current liabilities 1,027,834 969,152
Creditors: amounts falling due after more than one year 7 (105,000) (140,000)
Provisions for liabilities (2,034) (3,476)
Net assets 920,800 825,676
Capital and reserves
Called up share capital 1,000 1,000
Profit and loss account 919,800 824,676
Shareholders' funds 920,800 825,676
The directors are satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006.
The members have not required the company to obtain an audit in accordance with section 476 of the Act.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts.
The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. The profit and loss account has not been delivered to the Registrar of Companies.
C R Rouse
Director
Approved by the board on 26 August 2022
PI-KEM LIMITED
Notes to the Accounts
for the year ended 31 May 2022
1 Accounting policies
Basis of preparation
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard).
Turnover
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer. Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs.
Tangible fixed assets
Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows:
Plant and machinery 25% to 50% reducing balance
Motor vehicles 25% reducing balance
Investments
Investments in subsidiaries, associates and joint ventures are measured at cost less any accumulated impairment losses. Listed investments are measured at fair value. Unlisted investments are measured at fair value unless the value cannot be measured reliably, in which case they are measured at cost less any accumulated impairment losses. Changes in fair value are included in the profit and loss account.
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first in first out method. The carrying amount of stock sold is recognised as an expense in the period in which the related revenue is recognised.
Debtors
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts.
Creditors
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method.
Taxation
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted.
Provisions
Provisions (ie liabilities of uncertain timing or amount) are recognised when there is an obligation at the reporting date as a result of a past event, it is probable that economic benefit will be transferred to settle the obligation and the amount of the obligation can be estimated reliably.
Foreign currency translation
Transactions in foreign currencies are initially recognised at the rate of exchange ruling at the date of the transaction. At the end of each reporting period foreign currency monetary items are translated at the closing rate of exchange. Non-monetary items that are measured at historical cost are translated at the rate ruling at the date of the transaction. All differences are charged to profit or loss.
Leased assets
A lease is classified as a finance lease if it transfers substantially all the risks and rewards incidental to ownership. All other leases are classified as operating leases. The rights of use and obligations under finance leases are initially recognised as assets and liabilities at amounts equal to the fair value of the leased assets or, if lower, the present value of the minimum lease payments. Minimum lease payments are apportioned between the finance charge and the reduction in the outstanding liability using the effective interest rate method. The finance charge is allocated to each period during the lease so as to produce a constant periodic rate of interest on the remaining balance of the liability. Leased assets are depreciated in accordance with the company's policy for tangible fixed assets. If there is no reasonable certainty that ownership will be obtained at the end of the lease term, the asset is depreciated over the lower of the lease term and its useful life. Operating lease payments are recognised as an expense on a straight line basis over the lease term.
Pensions
Contributions to defined contribution plans are expensed in the period to which they relate.
2 Employees 2022 2021
Number Number
Average number of persons employed by the company 26 19
3 Tangible fixed assets
Plant and machinery etc Motor vehicles Total
£ £ £
Cost
At 1 June 2021 82,431 46,560 128,991
Additions 4,133 - 4,133
At 31 May 2022 86,564 46,560 133,124
Depreciation
At 1 June 2021 62,482 10,351 72,833
Charge for the year 9,670 8,141 17,811
At 31 May 2022 72,152 18,492 90,644
Net book value
At 31 May 2022 14,412 28,068 42,480
At 31 May 2021 19,949 36,209 56,158
4 Investments
Investments in
subsidiary
undertakings
£
Cost
At 1 June 2021 299,539
At 31 May 2022 299,539
5 Debtors 2022 2021
£ £
Trade debtors 310,351 186,070
Amounts owed by group undertakings and undertakings in which the company has a participating interest 20,866 14,234
Other debtors 103,711 13,844
434,928 214,148
6 Creditors: amounts falling due within one year 2022 2021
£ £
Bank loans and overdrafts 35,000 35,000
Trade creditors 188,054 85,711
Amounts owed to group undertakings and undertakings in which the company has a participating interest 87,876 -
Taxation and social security costs 74,947 116,311
Other creditors 20,000 181,234
405,877 418,256
7 Creditors: amounts falling due after one year 2022 2021
£ £
Bank loans 105,000 140,000
8 Other financial commitments 2022 2021
£ £
Total future minimum payments under non-cancellable operating leases 3,777 25,350
9 Other information
PI-KEM LIMITED is a private company limited by shares and incorporated in England. Its registered office is:
Unit 20 Tame Valley Business Centre
Magnus
Tamworth
Staffordshire
B77 5BY
PI-KEM LIMITED 04215228 false 2021-06-01 2022-05-31 2022-05-31 VT Final Accounts April 2022 C R Rouse No description of principal activity 04215228 2020-06-01 2021-05-31 04215228 core:WithinOneYear 2021-05-31 04215228 core:AfterOneYear 2021-05-31 04215228 core:ShareCapital 2021-05-31 04215228 core:RetainedEarningsAccumulatedLosses 2021-05-31 04215228 core:AllPeriods 2021-05-31 04215228 2021-06-01 2022-05-31 04215228 bus:PrivateLimitedCompanyLtd 2021-06-01 2022-05-31 04215228 bus:AuditExemptWithAccountantsReport 2021-06-01 2022-05-31 04215228 bus:Director40 2021-06-01 2022-05-31 04215228 1 2021-06-01 2022-05-31 04215228 2 2021-06-01 2022-05-31 04215228 core:PlantMachinery 2021-06-01 2022-05-31 04215228 core:Vehicles 2021-06-01 2022-05-31 04215228 countries:England 2021-06-01 2022-05-31 04215228 bus:FRS102 2021-06-01 2022-05-31 04215228 bus:FullAccounts 2021-06-01 2022-05-31 04215228 2022-05-31 04215228 core:WithinOneYear 2022-05-31 04215228 core:AfterOneYear 2022-05-31 04215228 core:ShareCapital 2022-05-31 04215228 core:RetainedEarningsAccumulatedLosses 2022-05-31 04215228 core:PlantMachinery 2022-05-31 04215228 core:Vehicles 2022-05-31 04215228 core:AllPeriods 2022-05-31 04215228 2021-05-31 04215228 core:PlantMachinery 2021-05-31 04215228 core:Vehicles 2021-05-31 iso4217:GBP xbrli:pure