Company Registration No. NI634159 (Northern Ireland)
PANOPLY LIMITED
UNAUDITED FILLETED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024
PANOPLY LIMITED
CONTENTS
Page
Company information
1
Balance sheet
2
Notes to the financial statements
3 - 7
PANOPLY LIMITED
COMPANY INFORMATION
- 1 -
Director
William Johnston
Company number
NI634159
Registered office
10 Pilots View
Heron Road
Belfast
BT3 9LE
Accountants
Johnston Kennedy DFK
Chartered Accountants
10 Pilots View
Heron Road
Belfast
BT3 9LE
Bankers
Bank of Ireland
1 Donegall Square South
Belfast
BT1 5LR
PANOPLY LIMITED
BALANCE SHEET
AS AT 31 AUGUST 2024
31 August 2024
- 2 -
2024
2023
Notes
£
£
£
£
Fixed assets
Investments
3
-
0
60
Current assets
Debtors
4
20,808
274,896
Cash at bank and in hand
657,092
380
677,900
275,276
Creditors: amounts falling due within one year
5
(55,218)
(273,475)
Net current assets
622,682
1,801
Total assets less current liabilities
622,682
1,861
Capital and reserves
Called up share capital
6
120
120
Profit and loss reserves
622,562
1,741
Total equity
622,682
1,861

The director of the company has elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 31 August 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476 of the Companies Act 2006.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime and the Financial Reporting Standard 102 1A - Small Entities.

The financial statements were approved and signed by the director and authorised for issue on 29 May 2025
William Johnston
..............................
William Johnston
Director
Company Registration No. NI634159
The notes on pages 3 to 7 form part of these financial statements
Compiled without audit or independent verification
PANOPLY LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024
- 3 -
1
Accounting policies
Company information

Panoply Limited is a private company limited by shares incorporated in Northern Ireland. The registered office is 10 Pilots View, Heron Road, Belfast, BT3 9LE.

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 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Fixed asset investments

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

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

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

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

1.3
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.

1.4
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

PANOPLY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
1
Accounting policies
(Continued)
- 4 -
Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.5
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.6
Taxation

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

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

PANOPLY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
1
Accounting policies
(Continued)
- 5 -
Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.7

Dividends

Dividends to the company's ordinary shareholders are recognised as a liability of the company when approved by the company's director.

1.8

Capital instruments

Shares are included in shareholders funds. Other instruments are classified as liabilities if not included in shareholders funds and if they contain an obligation to transfer economic benefits. The finance cost recognised in the profit and loss account in respect of capital instruments other than equity shares is allocated to periods over the term of the instrument at a constant rate on the carrying amount.

2
Employees

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

2024
2023
Number
Number
Total
1
1
3
Fixed asset investments
2024
2023
£
£
Shares in group undertakings
-
0
60
PANOPLY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
3
Fixed asset investments
(Continued)
- 6 -
Movements in fixed asset investments
Shares in group undertakings
£
Cost or valuation
At 1 September 2023
60
Disposals
(60)
At 31 August 2024
-
Carrying amount
At 31 August 2024
-
At 31 August 2023
60
4
Debtors
2024
2023
Amounts falling due within one year:
£
£
Other debtors
20,808
274,896
5
Creditors: amounts falling due within one year
2024
2023
£
£
Amounts owed to group undertakings
-
0
257,354
Taxation and social security
2,185
3,137
Other creditors
53,033
12,984
55,218
273,475
6
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
120
120
120
120
7
Financial commitments

The company had no financial commitments at 31 August 2024 and 31 August 2023.

8
Capital commitments

The company had no capital commitments at 31 August 2024 and 31 August 2023.

 

PANOPLY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
- 7 -
9
Related party transactions

During the year the company disposed of its investment in a subsidiary at market value.

 

As at 31 August 2024 the amount owing to related parties was £51,713 (2023: £270,338) included within creditors due within one year. There was no interest due on this loan.

 

As at 31 August 2024 the amount owing by a related party was £Nil (2023: £263,000) included within debtors due within one year.

 

As at 31 August 2024 the director owed the company an amount of £15,393 (2023: £8,894). This amount is included in debtors due within one year. There was no interest is due on this loan.

10
Ultimate controlling party

The director controls the company.

2024-08-312023-09-01falsefalsefalse29 May 2025CCH SoftwareCCH Accounts Production 2025.100No description of principal activityWilliam JohnstonNI6341592023-09-012024-08-31NI634159bus:Director12023-09-012024-08-31NI634159bus:RegisteredOffice2023-09-012024-08-31NI634159bus:Agent12023-09-012024-08-31NI6341592024-08-31NI6341592023-08-31NI634159core:CurrentFinancialInstruments2024-08-31NI634159core:CurrentFinancialInstruments2023-08-31NI634159core:ShareCapital2024-08-31NI634159core:ShareCapital2023-08-31NI634159core:RetainedEarningsAccumulatedLosses2024-08-31NI634159core:RetainedEarningsAccumulatedLosses2023-08-31NI634159core:ShareCapitalOrdinaryShareClass12024-08-31NI634159core:ShareCapitalOrdinaryShareClass12023-08-31NI6341592022-09-012023-08-31NI634159core:WithinOneYear2024-08-31NI634159core:WithinOneYear2023-08-31NI634159bus:OrdinaryShareClass12023-09-012024-08-31NI634159bus:OrdinaryShareClass12024-08-31NI634159bus:OrdinaryShareClass12023-08-31NI634159bus:PrivateLimitedCompanyLtd2023-09-012024-08-31NI634159bus:SmallCompaniesRegimeForAccounts2023-09-012024-08-31NI634159bus:FRS1022023-09-012024-08-31NI634159bus:AuditExemptWithAccountantsReport2023-09-012024-08-31NI634159bus:FullAccounts2023-09-012024-08-31xbrli:purexbrli:sharesiso4217:GBP