Registered number
03315974
Panex Limited
Filleted Accounts
30 June 2025
Panex Limited
Company Information
Directors
S J John
Mrs C A John
Accountants
Anderson Griffin
Rotunda Buildings
Montpellier Exchange
Cheltenham
Glos
Registered office
Unit 42
Gloucestershire Airport
Staverton
Glos
Registered number
03315974
Panex Limited
Registered number: 03315974
Balance Sheet
as at 30 June 2025
Notes 2025 2024
£ £
Fixed assets
Intangible assets 3 45,850 52,400
Tangible assets 4 254,835 254,035
300,685 306,435
Current assets
Debtors 5 528,038 675,933
Cash at bank and in hand 471,043 456,425
999,081 1,132,358
Creditors: amounts falling due within one year 6 (145,026) (195,230)
Net current assets 854,055 937,128
Total assets less current liabilities 1,154,740 1,243,563
Creditors: amounts falling due after more than one year 7 (18,987) (44,279)
Net assets 1,135,753 1,199,284
Capital and reserves
Called up share capital 300 300
Profit and loss account 1,135,453 1,198,984
Shareholders' funds 1,135,753 1,199,284
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.
S J John
Director
Approved by the board on 31 August 2025
Panex Limited
Notes to the Accounts
for the year ended 30 June 2025
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.
Intangible fixed assets
Intangible fixed assets are measured at cost less accumulative amortisation and any accumulative impairment losses.
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:
Freehold property nil
Plant and machinery over four years
Motor vehicles over four years
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.
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 2025 2024
Number Number
Average number of persons employed by the company 14 15
3 Intangible fixed assets £
Goodwill:
Cost
At 1 July 2024 65,500
At 30 June 2025 65,500
Amortisation
At 1 July 2024 13,100
Provided during the year 6,550
At 30 June 2025 19,650
Net book value
At 30 June 2025 45,850
At 30 June 2024 52,400
Goodwill is being written off in equal annual instalments over its estimated economic life of ten years.
4 Tangible fixed assets
Freehold property Plant and machinery Motor vehicles Total
£ £ £ £
Cost
At 1 July 2024 215,005 3,990 73,844 292,839
Additions - - 27,000 27,000
At 30 June 2025 215,005 3,990 100,844 319,839
Depreciation
At 1 July 2024 - 1,880 36,924 38,804
Charge for the year - 1,000 25,200 26,200
At 30 June 2025 - 2,880 62,124 65,004
Net book value
At 30 June 2025 215,005 1,110 38,720 254,835
At 30 June 2024 215,005 2,110 36,920 254,035
5 Debtors 2025 2024
£ £
Trade debtors 235,317 324,585
Amounts owed by group undertakings and undertakings in which the company has a participating interest 292,721 351,348
528,038 675,933
6 Creditors: amounts falling due within one year 2025 2024
£ £
Trade creditors 115,601 172,513
Taxation and social security costs 29,425 22,717
145,026 195,230
7 Creditors: amounts falling due after one year 2025 2024
£ £
Bank loans 12,493 21,684
Obligations under finance lease and hire purchase contracts 6,494 22,595
18,987 44,279
8 Controlling party
The company is controlled by the directors.
9 Other information
Panex Limited is a private company limited by shares and incorporated in England. Its registered office is:
Unit 42
Gloucestershire Airport
Staverton
Glos
Panex Limited 03315974 false 2024-07-01 2025-06-30 2025-06-30 VT Final Accounts April 2025 No description of principal activity 03315974 2023-07-01 2024-06-30 03315974 core:WithinOneYear 2024-06-30 03315974 core:AfterOneYear 2024-06-30 03315974 core:ShareCapital 2024-06-30 03315974 core:RetainedEarningsAccumulatedLosses 2024-06-30 03315974 2024-07-01 2025-06-30 03315974 bus:PrivateLimitedCompanyLtd 2024-07-01 2025-06-30 03315974 bus:AuditExemptWithAccountantsReport 2024-07-01 2025-06-30 03315974 bus:Director1 2024-07-01 2025-06-30 03315974 bus:Director2 2024-07-01 2025-06-30 03315974 1 2024-07-01 2025-06-30 03315974 2 2024-07-01 2025-06-30 03315974 core:Goodwill 2024-07-01 2025-06-30 03315974 core:LandBuildings 2024-07-01 2025-06-30 03315974 core:PlantMachinery 2024-07-01 2025-06-30 03315974 core:Vehicles 2024-07-01 2025-06-30 03315974 countries:England 2024-07-01 2025-06-30 03315974 bus:FRS102 2024-07-01 2025-06-30 03315974 bus:FilletedAccounts 2024-07-01 2025-06-30 03315974 2025-06-30 03315974 core:WithinOneYear 2025-06-30 03315974 core:AfterOneYear 2025-06-30 03315974 core:ShareCapital 2025-06-30 03315974 core:RetainedEarningsAccumulatedLosses 2025-06-30 03315974 core:Goodwill 2025-06-30 03315974 core:LandBuildings 2025-06-30 03315974 core:PlantMachinery 2025-06-30 03315974 core:Vehicles 2025-06-30 03315974 2024-06-30 03315974 core:Goodwill 2024-06-30 03315974 core:LandBuildings 2024-06-30 03315974 core:PlantMachinery 2024-06-30 03315974 core:Vehicles 2024-06-30 iso4217:GBP xbrli:pure