Company Registration No. 12498811 (England and Wales)
PANACHE HOLDINGS LIMITED
ANNUAL REPORT AND CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2023
PANACHE HOLDINGS LIMITED
COMPANY INFORMATION
Directors
D T Power
J A Power
L E Power
S M Grantham
Secretary
W Montague
Company number
12498811
Registered office
7 Drake House Crescent
Waterthorpe
Sheffield
S20 7HT
Auditor
Hart Shaw LLP
Europa Link
Sheffield Business Park
Sheffield
S9 1XU
PANACHE HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Group statement of comprehensive income
8
Group balance sheet
9
Company balance sheet
10
Group statement of changes in equity
11
Company statement of changes in equity
12
Group statement of cash flows
13
Notes to the financial statements
14 - 30
PANACHE HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 JUNE 2023
- 1 -

The directors present the strategic report for the year ended 30 June 2023.

Business review and key performance indicators

The Directors are pleased to report total Group revenue has increased by 5% to £26.5m (2022: £25.2m). This not only represents a return to pre-pandemic sales levels but represents a multi-year high.

 

The Group's gross margin of £13.4m (50.4%) is £0.3m above the prior year of £13.1m (51.9%). The rising cost of freight we experienced post-Covid has eased during the year although gross margins have remained under pressure due to the devaluation of sterling relative to the US Dollar.

 

The Group has experienced rising inflation in all of the major territories in which it has a presence. With limited ability to pass on these inflationary costs in the short term, the inflationary impact has been absorbed by the business. Also, after two years of consistent growth and cash generation the Directors have chosen to invest in the long-term future of the business. In particular, focus and investment have been made in product development, distribution, leadership, and IT. As a consequence distribution costs and administrative expenses have risen from £10,854k to £12,457k. Staff numbers have increased from 116 to 127.

 

The Group reports a consolidated Profit Before Tax of £782k which compares to a prior year of £2,437k.

 

At 30 June 2023 the Group had £1.1m in cash (2022: £3.1m) and net debt of £0.6m (2022: net funds of £2.3m). Net Assets are £10.4m (2022: £10.1m)

Principal risks and uncertainties

The business is reliant on the success of the retail sector and broader economic trends but where risks can be identified they have been addressed and actions taken where possible to control them. Currency fluctuations, particularly with the US dollar, affect the group's trading and the business reduces any future impact of further uncertainty by placing forward contracts for future seasons. The retail sector is constantly changing and Panache aims to keep up with the trends and is constantly looking for new markets and outlets both globally and in the UK.

 

The devaluation of Sterling has represented a challenge to the Groups gross margin over recent years although there is also an opportunity within the international side of the business. The Group is an experienced exported with robust processes in place. In the UK we operate a Bonded warehouse facility and hold AEO accreditation which benefits the cashflow of the business and reduces the financial impact of duties post Brexit.

Financial risk management objectives and policies

The group uses financial instruments comprising borrowings, cash and other liquid resources and various other items such as trade debtors and creditors that arise directly from its operations. The main purpose of these financial instruments is to raise finance for the group's operations.

 

The existence of these financial instruments exposes the group to a number of financial risks, which are described in more detail below. In order to manage the group's exposure to those risks, in particular its exposure to currency risk, the group enters into a number of derivative transactions including, but not limited to, forward foreign currency contracts.

 

All transactions in derivatives are undertaken to manage the risks arising from underlying business activities and no transactions of a speculative nature are undertaken.

 

The main risks arising from the group's financial instruments are liquidity risk, interest rate risk and foreign currency exchange rate risk. The directors review and agree policies for managing each of these risks and they are summarised below. These policies have remained unchanged from previous years.

PANACHE HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 2 -
Liquidity risk

The group seeks to manage liquidity risk by ensuring sufficient liquidity is available to meet foreseeable needs and to invest cash assets safely and profitably. The group has a mixture of asset-based debt facilities and general bank overdraft facilities which are regularly reviewed to ensure the group has sufficient facilities available to enable it to maintain sufficient headroom at the expected levels of activity.

 

Interest rate risk

The group finances its operations through a mixture of retained earnings and bank borrowings. The group's exposure to interest rate fluctuations on its borrowings is managed through the use of both fixed and floating facilities.

 

Foreign currency exchange rate risk

The group manages its exposure to foreign exchange rate risk through the use of foreign currency bank accounts and foreign currency exchange rate options.

Going concern

The uncertainty as to the continued impact on the Group of the Covid-19 outbreak has eased during the year. Sales revenue has surpassed pre-pandemic levels although the Directors remain mindful of the the potential impact on staff attendance and the possible disruption to our supply chain. To mitigate this risk, contingency has been built into purchasing lead times and inventory levels of best-selling lines have been increased in order to be able to continue to service our customers.

 

There remains uncertainty as to the impact of the Global Economic downturn, the rising cost of living and the devaluation of sterling. However, trading levels since the year end have been satisfactory, the Group’s forward order book is comparable to the prior year and foreign currency forward contracts are utilised to mitigate currency fluctuations. Given these factors and the level of cash reserves and financial headroom the Directors are confident that the Group will continue to trade profitably and solvently. Therefore, the going concern basis of preparation of the accounts is considered to be appropriate.

On behalf of the board

J A Power
Director
23 November 2023
PANACHE HOLDINGS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 JUNE 2023
- 3 -

The directors present their annual report and financial statements for the year ended 30 June 2023.

Principal activities

The principal activity of the Company is that of a Holding company.  The principal activity of the group continues to be that of wholesale distribution of ladies undergarments and swimwear.

Results and dividends

The results for the year are set out on page 8.

 

No ordinary dividends were paid (2022 - £nil). The directors do not recommend payment of a further dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

D T Power
J A Power
L E Power
S M Grantham
Auditor

The auditor, Hart Shaw LLP, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Statement of directors' responsibilities

The directors are responsible for preparing the Annual Report 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 group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:

 

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and 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 group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.

PANACHE HOLDINGS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 4 -
Medium-sized companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.

On behalf of the board
J A Power
Director
23 November 2023
PANACHE HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PANACHE HOLDINGS LIMITED
- 5 -
Opinion

We have audited the financial statements of Panache Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 30 June 2023 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including 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:

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 Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent 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 group's and parent 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 other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. 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. 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 course of 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 our audit:

PANACHE HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PANACHE HOLDINGS LIMITED
- 6 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, 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 is 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 parent 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 parent company or to cease operations, or have no realistic alternative but to do so.

Auditor's 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 an auditor's report 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.

Extent to which the audit was considered capable of detecting irregularities, including fraud and the audit response

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

At the planning stage we identified areas of laws and regulations that could reasonably be expected to have a material effect on the financial statements from our general commercial and sector experience and through discussion with the directors and other management, as required by auditing standards. The potential effect of any laws and regulation on the financial statements can vary considerably. There are laws and regulations that directly affect the financial statements (e.g. the Companies Act) as well as many other operational laws and regulations where the consequences of non-compliance could have a material effect on amounts or disclosures in the financial statements. Owing to the size, nature and complexity of the organisation and the applicable laws and regulations to which it must adhere, the risk of material misstatement was deemed to be low, therefore the procedures performed by the audit team were limited to:

 

 

 

 

PANACHE HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PANACHE HOLDINGS LIMITED
- 7 -

We have assessed the overall susceptibility of the financial statements to material misstatement due to fraud. Management override is the most common way in which fraud might present itself and is therefore inherently high risk on any audit. Management override which may cause there to be a material misstatement within the financial statements may present itself in a number of ways, for example:

In order to reduce the risk of material misstatement to an acceptable level, numerous audit procedures were performed including:

Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected material

misstatements in the financial statements, even though we have performed our audit in accordance with auditing

standards. Furthermore, as with all audits, there is a higher risk of irregularities (especially those relating to

fraud) being undetected, as these may involve the override of internal controls, collusion, intentional omissions

and misrepresentations etc. We are not responsible for preventing non-compliance or fraud and therefore cannot

be expected to detect all instances of such. Our audit was not designed to identify misstatements or other

irregularities that would not be considered to be material to the financial statements. The further removed noncompliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

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 an auditor's report 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.

Adam Shield (Senior Statutory Auditor)
For and on behalf of Hart Shaw LLP
6 December 2023
Chartered Accountants
Statutory Auditor
Europa Link
Sheffield Business Park
Sheffield
S9 1XU
PANACHE HOLDINGS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 JUNE 2023
- 8 -
2023
2022
Notes
£'000
£'000
Turnover
3
26,450
25,210
Cost of sales
(13,061)
(12,127)
Gross profit
13,389
13,083
Distribution costs
(2,401)
(2,341)
Administrative expenses
(10,056)
(8,513)
Other operating income
3
7
151
Fair value movements
(103)
77
Operating profit
4
836
2,457
Interest payable and similar expenses
8
(54)
(20)
Profit before taxation
782
2,437
Tax on profit
9
(173)
(594)
Profit for the financial year
609
1,843
Other comprehensive income
Currency translation differences
(377)
524
Total comprehensive income for the year
232
2,367
Profit for the financial year is all attributable to the owners of the parent company.
Total comprehensive income for the year is all attributable to the owners of the parent company.

The profit and loss account has been prepared on the basis that all operations are continuing operations.

PANACHE HOLDINGS LIMITED
GROUP BALANCE SHEET
AS AT
30 JUNE 2023
30 June 2023
- 9 -
2023
2022
Notes
£'000
£'000
£'000
£'000
Fixed assets
Intangible assets
11
165
65
Tangible assets
12
597
616
Investment property
13
1,500
1,500
2,262
2,181
Current assets
Stocks
17
7,604
6,478
Debtors
18
4,434
5,253
Cash at bank and in hand
1,136
3,129
13,174
14,860
Creditors: amounts falling due within one year
19
(5,063)
(6,900)
Net current assets
8,111
7,960
Net assets
10,373
10,141
Capital and reserves
Called up share capital
23
-
0
-
0
Profit and loss reserves
10,373
10,141
Total equity
10,373
10,141

These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.

The financial statements were approved by the board of directors and authorised for issue on 23 November 2023 and are signed on its behalf by:
23 November 2023
J A Power
Director
Company registration number 12498811 (England and Wales)
PANACHE HOLDINGS LIMITED
COMPANY BALANCE SHEET
AS AT 30 JUNE 2023
30 June 2023
- 10 -
2023
2022
Notes
£'000
£'000
£'000
£'000
Fixed assets
Investments
14
4,020
4,020
Current assets
-
-
Creditors: amounts falling due within one year
19
(3,020)
(3,020)
Net current liabilities
(3,020)
(3,020)
Net assets
1,000
1,000
Capital and reserves
Called up share capital
23
-
0
-
0
Profit and loss reserves
1,000
1,000
Total equity
1,000
1,000

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company profit for the period was £nil (2022 - £1,000,000).

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.true

The financial statements were approved by the board of directors and authorised for issue on 23 November 2023 and are signed on its behalf by:
23 November 2023
J A Power
Director
Company registration number 12498811 (England and Wales)
PANACHE HOLDINGS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 JUNE 2023
- 11 -
Share capital
Profit and loss reserves
Total
£'000
£'000
£'000
Balance at 1 July 2021
-
0
7,774
7,774
Year ended 30 June 2022:
Profit for the year
-
1,843
1,843
Other comprehensive income:
Currency translation differences
-
524
524
Total comprehensive income
-
2,367
2,367
Balance at 30 June 2022
-
0
10,141
10,141
Year ended 30 June 2023:
Profit for the year
-
609
609
Other comprehensive income:
Currency translation differences
-
(377)
(377)
Total comprehensive income
-
232
232
Balance at 30 June 2023
-
0
10,373
10,373
PANACHE HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 JUNE 2023
- 12 -
Share capital
Profit and loss reserves
Total
£'000
£'000
£'000
Balance at 1 July 2021
-
0
-
0
-
Year ended 30 June 2022:
Profit and total comprehensive income for the year
-
1,000
1,000
Balance at 30 June 2022
-
0
1,000
1,000
Year ended 30 June 2023:
Profit and total comprehensive income
-
-
-
0
Balance at 30 June 2023
-
0
1,000
1,000
PANACHE HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 JUNE 2023
- 13 -
2023
2022
Notes
£'000
£'000
£'000
£'000
Cash flows from operating activities
Cash (absorbed by)/generated from operations
26
(1,754)
1,401
Interest paid
(54)
(20)
Income taxes paid
(464)
(837)
Net cash (outflow)/inflow from operating activities
(2,272)
544
Investing activities
Purchase of intangible assets
(148)
(14)
Purchase of tangible fixed assets
(66)
(196)
Proceeds from disposal of tangible fixed assets
-
48
Net cash used in investing activities
(214)
(162)
Financing activities
Proceeds from new bank loans
290
-
Repayment of bank loans
(47)
(203)
Net cash generated from/(used in) financing activities
243
(203)
Net (decrease)/increase in cash and cash equivalents
(2,243)
179
Cash and cash equivalents at beginning of year
3,129
2,436
Effect of foreign exchange rates
(366)
514
Cash and cash equivalents at end of year
520
3,129
Relating to:
Cash at bank and in hand
1,136
3,129
Bank overdrafts included in creditors payable within one year
(616)
-
PANACHE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2023
- 14 -
1
Accounting policies
Company information

Panache Holdings Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is 7 Drake House Crescent, Waterthorpe, Sheffield, S20 7HT.

 

The group consists of Panache Holdings Limited and all of its subsidiaries.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

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 £'000.

The financial statements have been prepared under the historical cost convention, modified to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

The company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements for parent company information presented within the consolidated financial statements:

1.2
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Panache Holdings Limited together with all entities controlled by the parent company (its subsidiaries).

 

All financial statements are made up to 30 June 2023. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

 

The current group structure was formed following a group reorganisation, that has been accounted for using merger accounting as permitted under FRS102 19.27.

1.3
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

PANACHE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
1
Accounting policies
(Continued)
- 15 -
1.4
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement 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 the 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.

 

Revenue is recognised at the point of despatch from its warehouse(s) as the Directors believe this to be the most appropriate timing.

1.5
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

Amortisation 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:

Software
30% straight line
Trademarks
10% straight line
1.6
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:

Freehold land and buildings
2% straight line
Fixtures and fittings
20% straight line
Computers
20% - 33% straight line
Motor vehicles
25% straight line

Freehold land is not depreciated.

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 recognised in the profit and loss account.

1.7
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

PANACHE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
1
Accounting policies
(Continued)
- 16 -
1.8
Fixed asset investments

In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

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

1.9
Impairment of fixed assets

At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible 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.

1.10
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and where applicable, costs incurred in bringing the stocks to their present location. The group use standard costing.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.11
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.

1.12
Financial instruments

The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and 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.

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.

PANACHE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
1
Accounting policies
(Continued)
- 17 -
Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, 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 financial 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 group 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 group 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.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss, unless hedge accounting is applied and the hedge is a cash flow hedge.

Derecognition of financial liabilities

Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.

1.13
Equity instruments

Equity instruments issued by the group 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 group.

1.14
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

PANACHE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
1
Accounting policies
(Continued)
- 18 -
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 group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

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 if, and only if, there is 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.

1.15
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.

1.16
Retirement benefits

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

1.17
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 leased asset are consumed.

1.18
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

PANACHE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
1
Accounting policies
(Continued)
- 19 -
1.19
Foreign exchange

Functional and presentation currency

The company's functional and presentational currency is Sterling.

 

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

 

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

 

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss except when deferred in other comprehensive income as qualifying cash flow hedges.

 

All other foreign exchange gains and losses are presented in profit or loss.

 

On consolidation, the results of overseas operations are translated into Sterling at rates approximating to those ruling when the transactions took place. All assets and liabilities of overseas operations are translated at the rate ruling at the reporting date. Exchange differences arising on translating the opening net assets at opening rate and the results of overseas operations at actual rate are recognised in other comprehensive income.

 

2
Judgements and key sources of estimation uncertainty

In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Stock valuation

The directors have used their knowledge and experience of the fashion industry in determining the level and rates of provisioning required to calculate the appropriate inventory carrying values. Inventory is carried in the financial statements at the lower of cost and net realisable value. Sales in the fashion industry can be extremely volatile with consumer demand changing significantly based on current trends. As a result, there is a risk that the cost of inventory exceeds its net realisable value. Management calculate the inventory provision on the basis of the ageing profile of what is in stock. Adjustments are made where appropriate based on directors’ knowledge and experience to calculate the appropriate inventory carrying values. Actual outcomes may vary significantly.

PANACHE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 20 -
3
Turnover and other revenue

All turnover is derived from the principal activities of the group.

2023
2022
£'000
£'000
Other operating income
Other grants received
7
-
COVID grants received
-
151
2023
2022
£'000
£'000
Turnover analysed by geographical market
United Kingdom
9,444
9,488
Rest of Europe
5,638
5,224
Rest of World
11,368
10,498
26,450
25,210
4
Operating profit
2023
2022
£'000
£'000
Operating profit for the year is stated after charging/(crediting):
Government grants
(7)
(151)
Depreciation of owned tangible fixed assets
83
72
Impairment of owned tangible fixed assets
-
136
Profit on disposal of tangible fixed assets
-
(48)
Amortisation of intangible assets
48
43
Stocks impairment losses recognised or reversed
(166)
(421)
Operating lease charges
726
701
5
Auditor's remuneration
2023
2022
Fees payable to the company's auditor and associates:
£'000
£'000
For audit services
Audit of the financial statements of the group and company
30
30
PANACHE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 21 -
6
Employees

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

Group
Company
2023
2022
2023
2022
Number
Number
Number
Number
Warehouse
33
31
-
-
Distribution
18
17
-
-
Directors
76
68
4
4
Total
127
116
4
4

Their aggregate remuneration comprised:

Group
Company
2023
2022
2023
2022
£'000
£'000
£'000
£'000
Wages and salaries
4,318
3,796
-
0
-
0
Social security costs
480
314
-
-
Pension costs
137
102
-
0
-
0
4,935
4,212
-
0
-
0
7
Directors' remuneration
2023
2022
£'000
£'000
Remuneration for qualifying services
253
384
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2023
2022
£'000
£'000
Remuneration for qualifying services
153
303
8
Interest payable and similar expenses
2023
2022
£'000
£'000
Interest on bank overdrafts and loans
52
20
Other interest
2
-
Total finance costs
54
20
PANACHE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 22 -
9
Taxation
2023
2022
£'000
£'000
Current tax
UK corporation tax on profits for the current period
3
370
Adjustments in respect of prior periods
38
101
Total UK current tax
41
471
Foreign current tax on profits for the current period
100
241
Adjustments in foreign tax in respect of prior periods
-
0
(24)
Total current tax
141
688
Deferred tax
Origination and reversal of timing differences
32
(94)
Total tax charge
173
594

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2023
2022
£'000
£'000
Profit before taxation
782
2,437
Expected tax charge based on the standard rate of corporation tax in the UK of 20.50% (2022: 19.00%)
160
463
Tax effect of expenses that are not deductible in determining taxable profit
7
29
Tax effect of utilisation of tax losses not previously recognised
(5)
-
0
Unutilised tax losses carried forward
-
0
11
Adjustments in respect of prior years
38
(25)
Effect of change in corporation tax rate
(47)
-
Effect of overseas tax rates
27
101
Deferred tax adjustments in respect of prior years
(3)
-
0
Permanently disallowed consolidation adjustments
-
0
15
Permanently enhanced capital allowances
(4)
-
0
Taxation charge
173
594
PANACHE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 23 -
10
Impairments

Impairment tests have been carried out where appropriate and the following impairment losses have been recognised in profit or loss:

2023
2022
Notes
£'000
£'000
In respect of:
Freehold land and buildings
12
-
136
Recognised in:
Administrative expenses
-
136
11
Intangible fixed assets
Group
Software
Trademarks
Total
£'000
£'000
£'000
Cost
At 1 July 2022
1,338
16
1,354
Additions
148
-
0
148
At 30 June 2023
1,486
16
1,502
Amortisation and impairment
At 1 July 2022
1,279
10
1,289
Amortisation charged for the year
48
-
0
48
At 30 June 2023
1,327
10
1,337
Carrying amount
At 30 June 2023
159
6
165
At 30 June 2022
59
6
65
The company had no intangible fixed assets at 30 June 2023 or 30 June 2022.

Amortisation on intangible assets is charged to administrative expenses.

PANACHE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 24 -
12
Tangible fixed assets
Group
Freehold land and buildings
Fixtures and fittings
Computers
Motor vehicles
Total
£'000
£'000
£'000
£'000
£'000
Cost
At 1 July 2022
490
1,077
615
175
2,357
Additions
-
0
2
14
50
66
Exchange adjustments
-
0
(4)
(6)
-
0
(10)
At 30 June 2023
490
1,075
623
225
2,413
Depreciation and impairment
At 1 July 2022
136
1,004
559
42
1,741
Depreciation charged in the year
-
0
20
16
47
83
Exchange adjustments
-
0
(3)
(5)
-
0
(8)
At 30 June 2023
136
1,021
570
89
1,816
Carrying amount
At 30 June 2023
354
54
53
136
597
At 30 June 2022
354
73
56
133
616
The company had no tangible fixed assets at 30 June 2023 or 30 June 2022.

More information on impairment movements in the year is given in note 10.

Amounts included in bank loans are secured on the freehold property and the investment property.

 

The cost/valuation of freehold land is made up of land held at deemed cost, less impairments based on a directors' valuation at 1 July 2014. The historical cost of the land is £1,194,000. Land is not depreciated.

13
Investment property
Group
Company
2023
2023
£'000
£'000
Fair value
At 1 July 2022 and 30 June 2023
1,500
-

All investment property is situated at one site. The directors are of the opinion that the fair value of the property has not materially changed during the period, and as such not valuation has taken place.

Amounts included in bank loans are secured on the freehold property and the investment property.

PANACHE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 25 -
14
Fixed asset investments
Group
Company
2023
2022
2023
2022
Notes
£'000
£'000
£'000
£'000
Investments in subsidiaries
15
-
0
-
0
4,020
4,020
Movements in fixed asset investments
Company
Shares in subsidiaries
£'000
Cost or valuation
At 1 July 2022 and 30 June 2023
4,020
Carrying amount
At 30 June 2023
4,020
At 30 June 2022
4,020
15
Subsidiaries

Details of the company's subsidiaries at 30 June 2023 are as follows:

Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Indirect
Panache Lingerie Limited
7 Drake House Crescent, Waterthorpe, Sheffield, South Yorkshire, S20 7HT
Wholesale distribution of ladies undergarments
Ordinary
100.00
-
Panache Contracts Lingerie Limited
7 Drake House Crescent, Waterthorpe, Sheffield, South Yorkshire, S20 7HT
Wholesale distribution of ladies undergarments
Ordinary
-
100.00
Panache Licensing Limited
7 Drake House Crescent, Waterthorpe, Sheffield, South Yorkshire, S20 7HT
Dormant
Ordinary
-
100.00
Panache North America Inc
286 Maiden Avenue, 23rd Floor, New York, United States, NY 10017
Wholesale distribution of ladies undergarments
Ordinary
-
100.00
Panache Asia Limited
16/F, Shing Lee Commercial Building, 8 Wing Kut Street, Central, Hong Kong
Holding company
Ordinary
-
100.00
Panache China
7 Drake House Crescent, Waterthrope, Sheffield, S20 7HT
Wholesale distribution of ladies undergarments
Ordinary
-
100.00
Panache Canada Inc
Fasken Martineau, 333 Bay Street, Suite 2400, Bay Adelaide Centre, Box 20, Toronto, Canada, M5 2T6
Wholesale distribution of ladies undergarments
Ordinary
-
100.00
Panache Europe Gmbh
Ganghoferstraße 31, 80339 München, Germany
Wholesale distribution of ladies undergarments
Ordinary
-
100.00
PANACHE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 26 -
16
Financial instruments
Group
Company
2023
2022
2023
2022
£'000
£'000
£'000
£'000
Carrying amount of financial assets
Instruments measured at fair value through profit or loss
-
62
-
-
Carrying amount of financial liabilities
Measured at fair value through profit or loss
- Other financial liabilities
40
-
-
-

The group enters into forward contracts to purchase foreign currency so as to mitigate its exchange risks. These forward contracts are held at fair value.

17
Stocks
Group
Company
2023
2022
2023
2022
£'000
£'000
£'000
£'000
Finished goods and goods for resale
7,604
6,478
-
0
-
0

Barclays Bank plc hold security over stock held in the group.

Included in stock is a write down provision of £1,342,000 (2022 - £1,508,000).

18
Debtors
Group
Company
2023
2022
2023
2022
Amounts falling due within one year:
£'000
£'000
£'000
£'000
Trade debtors
3,915
4,683
-
0
-
0
Corporation tax recoverable
43
-
0
-
0
-
0
Derivative financial instruments
-
62
-
-
Other debtors
7
17
-
0
-
0
Prepayments and accrued income
405
395
-
0
-
0
4,370
5,157
-
-
Deferred tax asset (note 21)
64
96
-
0
-
0
4,434
5,253
-
-

Amounts included within trade debtors are subject to an invoice discount agreement.

 

PANACHE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 27 -
19
Creditors: amounts falling due within one year
Group
Company
2023
2022
2023
2022
Notes
£'000
£'000
£'000
£'000
Bank loans and overdrafts
20
1,704
845
-
0
-
0
Trade creditors
1,295
3,176
-
0
-
0
Amounts owed to group undertakings
-
0
-
0
3,020
3,020
Corporation tax payable
14
294
-
0
-
0
Other taxation and social security
531
643
-
-
Derivative financial instruments
40
-
0
-
0
-
0
Other creditors
23
39
-
0
-
0
Accruals and deferred income
1,456
1,903
-
0
-
0
5,063
6,900
3,020
3,020

Amounts owed to group are not secured, no interest is charged and they are repayable on demand.

More information about bank loans and overdrafts can be found on note 20.

20
Loans and overdrafts
Group
Company
2023
2022
2023
2022
£'000
£'000
£'000
£'000
Bank loans
1,088
845
-
0
-
0
Bank overdrafts
616
-
0
-
0
-
0
1,704
845
-
-
Payable within one year
1,704
845
-
0
-
0

The banking facilities of the company, for which advanced amounts are disclosed above as bank loans, are secured by an all monies debenture over the assets of the group, including the freehold land and buildings and the investment property.

One of the bank loans is paid in 12 monthly instalments of £3,475, maturing May 2024 with a lump sum payment of £756,580. Interest is charged at 6%.

 

The second bank loan is a trading loan and is due to be fully repaid in 3 months by a lump sum. Interest is charged at a fixed rate of 7.5%.

 

Amounts included in bank overdrafts relate to an invoice discounting facility and are secured over the trade debtors of the company,

PANACHE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 28 -
21
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:

Assets
Assets
2023
2022
Group
£'000
£'000
Accelerated capital allowances
(57)
(31)
Short term timing differences
121
127
64
96
The company has no deferred tax assets or liabilities.
Group
Company
2023
2023
Movements in the year:
£'000
£'000
Asset at 1 July 2022
(96)
-
Charge to profit or loss
32
-
Asset at 30 June 2023
(64)
-

The deferred tax liability set out above is expected to reverse within 3 years and relates to accelerated capital allowances that are expected to mature within the same period . The deferred tax asset which relates to short term timing differences is expected to reverse within 1 year.

 

22
Retirement benefit schemes
2023
2022
Defined contribution schemes
£'000
£'000
Charge to profit or loss in respect of defined contribution schemes
137
102

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

23
Share capital
Group and company
2023
2022
2023
2022
Ordinary share capital
Number
Number
£'000
£'000
Ordinary shares of £1 each
100
100
-
-
PANACHE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 29 -
24
Operating lease commitments
Lessee

At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

Group
Company
2023
2022
2023
2022
£'000
£'000
£'000
£'000
Within one year
755
737
-
-
Between two and five years
2,151
1,541
-
-
2,906
2,278
-
-
25
Related party transactions
Remuneration of key management personnel

Key management personnel are considered to be the directors and the operational board. Aggregate remuneration which includes remuneration, benefits in kind and contributions to pension scheme for this Group amounted to £761,000 (2022 - £671,000).

 

Other information

The Company is exempt from disclosing transactions and balances with wholly owned subsidiaries in accordance with FRS 102.

 

During the period the directors did not receive any dividends from the Company.

 

 

26
Cash (absorbed by)/generated from operations - group
2023
2022
£'000
£'000
Profit for the year after tax
609
1,843
Adjustments for:
Taxation charged
173
594
Finance costs
54
20
Gain on disposal of tangible fixed assets
-
(48)
Fair value loss/(gain) on foreign exchange contracts
102
(77)
Amortisation and impairment of intangible assets
48
43
Depreciation and impairment of tangible fixed assets
83
208
Movements in working capital:
Increase in stocks
(1,126)
(1,925)
Decrease/(increase) in debtors
759
(972)
(Decrease)/increase in creditors
(2,456)
1,715
Cash (absorbed by)/generated from operations
(1,754)
1,401
PANACHE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 30 -
27
Analysis of changes in net funds/(debt) - group
1 July 2022
Cash flows
Exchange rate movements
30 June 2023
£'000
£'000
£'000
£'000
Cash at bank and in hand
3,129
(1,627)
(366)
1,136
Bank overdrafts
-
0
(616)
-
(616)
3,129
(2,243)
(366)
520
Borrowings excluding overdrafts
(845)
(243)
-
(1,088)
2,284
(2,486)
(366)
(568)
2023-06-302022-07-01falseCCH SoftwareCCH Accounts Production 2023.300D T PowerJ A PowerL E PowerS M GranthamW Montaguefalse124988112022-07-012023-06-3012498811bus:Director12022-07-012023-06-3012498811bus:Director22022-07-012023-06-3012498811bus:Director32022-07-012023-06-3012498811bus:Director42022-07-012023-06-3012498811bus:CompanySecretary12022-07-012023-06-3012498811bus:RegisteredOffice2022-07-012023-06-30124988112023-06-3012498811bus:Consolidated2022-07-012023-06-3012498811bus:Consolidated2021-07-012022-06-3012498811core:Exceptionalbus:Consolidated12022-07-012023-06-3012498811core:Exceptionalbus:Consolidated12021-07-012022-06-30124988112021-07-012022-06-3012498811core:RetainedEarningsAccumulatedLossesbus:Consolidated2022-07-012023-06-3012498811core:RetainedEarningsAccumulatedLossesbus:Consolidated2021-07-012022-06-3012498811bus:Consolidated2023-06-3012498811core:OtherResidualIntangibleAssetsbus:Consolidated2023-06-3012498811core:OtherResidualIntangibleAssetsbus:Consolidated2022-06-3012498811core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2023-06-3012498811core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2023-06-3012498811core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2022-06-3012498811core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2022-06-3012498811bus:Consolidated2022-06-3012498811core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-06-3012498811core:FurnitureFittingsbus:Consolidated2023-06-3012498811core:ComputerEquipmentbus:Consolidated2023-06-3012498811core:MotorVehiclesbus:Consolidated2023-06-3012498811core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2022-06-3012498811core:FurnitureFittingsbus:Consolidated2022-06-3012498811core:ComputerEquipmentbus:Consolidated2022-06-3012498811core:MotorVehiclesbus:Consolidated2022-06-3012498811core:ShareCapitalbus:Consolidated2023-06-3012498811core:ShareCapitalbus:Consolidated2022-06-3012498811core:ShareCapital2023-06-3012498811core:ShareCapital2022-06-3012498811core:RetainedEarningsAccumulatedLosses2023-06-3012498811core:ShareCapitalbus:Consolidated2021-06-3012498811core:RetainedEarningsAccumulatedLossesbus:Consolidated2021-06-3012498811core:RetainedEarningsAccumulatedLossesbus:Consolidated2022-06-3012498811core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-06-3012498811core:ShareCapital2021-06-3012498811core:RetainedEarningsAccumulatedLosses2021-06-3012498811core:RetainedEarningsAccumulatedLosses2022-06-30124988112022-06-3012498811bus:Consolidated2021-06-3012498811core:IntangibleAssetsOtherThanGoodwill2022-07-012023-06-3012498811core:DevelopmentCostsCapitalisedDevelopmentExpenditure2022-07-012023-06-3012498811core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2022-07-012023-06-3012498811core:LandBuildingscore:OwnedOrFreeholdAssets2022-07-012023-06-3012498811core:FurnitureFittings2022-07-012023-06-3012498811core:ComputerEquipment2022-07-012023-06-3012498811core:MotorVehicles2022-07-012023-06-3012498811core:UKTaxbus:Consolidated2022-07-012023-06-3012498811core:UKTaxbus:Consolidated2021-07-012022-06-3012498811core:ForeignTaxbus:Consolidated2022-07-012023-06-3012498811core:ForeignTaxbus:Consolidated2021-07-012022-06-3012498811bus:Consolidated12022-07-012023-06-3012498811bus:Consolidated12021-07-012022-06-3012498811bus:Consolidated22022-07-012023-06-3012498811bus:Consolidated22021-07-012022-06-3012498811core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2022-06-3012498811core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2022-06-3012498811bus:Consolidated2022-06-3012498811core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2022-07-012023-06-3012498811core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2022-07-012023-06-3012498811core:ExternallyAcquiredIntangibleAssetsbus:Consolidated2022-07-012023-06-3012498811core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2022-07-012023-06-3012498811core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2022-07-012023-06-3012498811core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2022-06-3012498811core:FurnitureFittingsbus:Consolidated2022-06-3012498811core:ComputerEquipmentbus:Consolidated2022-06-3012498811core:MotorVehiclesbus:Consolidated2022-06-3012498811core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2022-07-012023-06-3012498811core:FurnitureFittingsbus:Consolidated2022-07-012023-06-3012498811core:ComputerEquipmentbus:Consolidated2022-07-012023-06-3012498811core:MotorVehiclesbus:Consolidated2022-07-012023-06-3012498811core:CurrentFinancialInstruments2023-06-3012498811core:CurrentFinancialInstruments2022-06-3012498811core:CurrentFinancialInstrumentsbus:Consolidated2023-06-3012498811core:CurrentFinancialInstrumentsbus:Consolidated2022-06-3012498811core:WithinOneYearbus:Consolidated2023-06-3012498811core:WithinOneYearbus:Consolidated2022-06-3012498811core:CurrentFinancialInstrumentscore:WithinOneYear2023-06-3012498811core:CurrentFinancialInstrumentscore:WithinOneYear2022-06-3012498811core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-06-3012498811core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2022-06-3012498811bus:PrivateLimitedCompanyLtd2022-07-012023-06-3012498811bus:FRS1022022-07-012023-06-3012498811bus:Audited2022-07-012023-06-3012498811bus:ConsolidatedGroupCompanyAccounts2022-07-012023-06-3012498811bus:FullAccounts2022-07-012023-06-30xbrli:purexbrli:sharesiso4217:GBP