REGISTERED NUMBER:
|
|
|
|
|
|
|
|
|
|
|
|
|
PROPTECH AERO LIMITED |
|
FINANCIAL STATEMENTS |
|
FOR THE YEAR ENDED 31 DECEMBER 2019 |
|
|
|
|
|
REGISTERED NUMBER:
|
|
|
|
|
|
|
|
|
|
|
|
|
PROPTECH AERO LIMITED |
|
FINANCIAL STATEMENTS |
|
FOR THE YEAR ENDED 31 DECEMBER 2019 |
|
|
|
|
|
PROPTECH AERO LIMITED (REGISTERED NUMBER: 06738425) |
|
CONTENTS OF THE FINANCIAL STATEMENTS |
FOR THE YEAR ENDED 31 DECEMBER 2019 |
|
|
|
|
|
|
|
|
|
|
Page |
|
Company Information | 1 |
|
Balance Sheet | 2 |
|
Notes to the Financial Statements | 3 |
|
PROPTECH AERO LIMITED |
|
COMPANY INFORMATION |
FOR THE YEAR ENDED 31 DECEMBER 2019 |
|
|
|
|
|
|
|
DIRECTORS: |
|
|
|
|
|
|
|
|
REGISTERED OFFICE: |
|
|
|
|
|
|
|
|
|
|
REGISTERED NUMBER: |
|
|
|
|
|
|
AUDITORS: |
|
Statutory Auditor |
Highland House |
Mayflower Close |
Chandler's Ford |
Eastleigh |
Hampshire |
SO53 4AR |
PROPTECH AERO LIMITED (REGISTERED NUMBER: 06738425) |
|
BALANCE SHEET |
31 DECEMBER 2019 |
|
2019 | 2018 |
Notes | $ | $ |
FIXED ASSETS |
Intangible assets | 4 |
|
|
Tangible assets | 5 |
|
|
|
|
|
CURRENT ASSETS |
Stocks |
|
|
Debtors | 6 |
|
|
Cash at bank and in hand |
|
|
|
|
CREDITORS |
Amounts falling due within one year | 7 | ( |
) | ( |
) |
NET CURRENT ASSETS |
|
|
TOTAL ASSETS LESS CURRENT
LIABILITIES |
|
|
|
CREDITORS |
Amounts falling due after more than one
year |
8 |
( |
) |
( |
) |
|
PROVISIONS FOR LIABILITIES | 11 | ( |
) | ( |
) |
NET ASSETS |
|
|
|
CAPITAL AND RESERVES |
Called up share capital |
|
|
Reserves - non-distributable |
|
|
Retained earnings |
|
|
SHAREHOLDERS' FUNDS |
|
|
|
|
|
In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered. |
|
The financial statements were approved by the Board of Directors and authorised for issue on
signed on its behalf by: |
|
|
|
|
|
|
PROPTECH AERO LIMITED (REGISTERED NUMBER: 06738425) |
|
NOTES TO THE FINANCIAL STATEMENTS |
FOR THE YEAR ENDED 31 DECEMBER 2019 |
|
|
1. | STATUTORY INFORMATION |
|
Proptech Aero Limited is a
|
registered number and registered office address can be found on the Company Information page. |
|
2. | ACCOUNTING POLICIES |
|
Basis of preparing the financial statements |
These financial statements have been prepared in accordance with "The Financial Reporting Standards |
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 far view. |
|
During the year the functional currency of the company was changed from sterling (£) to US dollars ($). All |
comparatives have been restated to US dollars ($).The change in functional currency has occured due to a large |
number of customers and suppliers trading in US dollars. |
|
The financial statements are prepared in dollars, which is the functional currency of the company. Monetary |
amounts in these financial statements are rounded to the nearest $1. |
|
The financial statements have been prepared under the historical cost convention, modified to include certain |
financial instruments at fair value. The principal accounting policies adopted are set out below. |
|
Going concern |
The directors have considered the impact and risk on the company of COVID-19 and the impact it will have on |
operations, recognising that there is a degree of uncertainty. Steps have already been taken to mitigate short term |
challenges. Substantial support has been received from the bank in the form of additional working capital |
facility, and the directors have concluded that with the right management actions and the continued existing |
support of its parent company, the company is a going concern for at least 12 months following the signature of |
the financial statements. Accordingly the directors have prepared the financial statements on this basis. |
|
Turnover |
Turnover represents net invoiced sales of goods and services, excluding value added tax. Income is recognised in |
the profit and loss account in the period at which the services have been completed and when the goods are ready |
for distribution. |
|
Intangible assets |
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost |
less any accumulated amortisation and any accumulated impairment losses. |
PROPTECH AERO LIMITED (REGISTERED NUMBER: 06738425) |
|
NOTES TO THE FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2019 |
|
|
2. | ACCOUNTING POLICIES - continued |
|
Tangible fixed assets |
|
Short leasehold | - |
|
Plant and machinery | - |
|
Fixtures and fittings | - |
|
Motor vehicles | - |
|
Computer equipment and software | - |
|
|
Upon adoption of FRS 102, the company revalued some items of tangible fixed assets to fair value. The increase |
in fair value is held in non-distributable reserves and is being released to the income statement over the |
remaining useful life of the assets. |
|
The profit 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 income statement. |
|
Stocks |
Stocks and work in progress are valued at the lower of cost and net realisable value. Cost is based on the cost of |
purchase on a first in, first out basis. Net realisable value is based on estimated selling price less additional costs |
to completion and disposal. Cost includes all direct expenditure and an appropriate proportion of fixed and |
variable overheads. |
|
The nature of the industry dictates that the company are required to provide modular stock to the customers |
immediately on request. The modular stock is held at fair value on the balance sheet and is effectively swapped |
for the customers items, which require repair / renovation / salvaging. The modular stock is loaned to the |
customer until the customers items are repaired / renovated, and at the point that the work is completed and |
invoiced, the repaired / renovated stock replaces the stock item that was sent out the customer initially. |
|
A provision for slow moving and obsolete stock is provided for in the valuation. |
|
Taxation |
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to |
the extent that it relates to items recognised in other comprehensive income or directly in equity. |
|
Current or deferred taxation assets and liabilities are not discounted. |
|
Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or |
substantively enacted by the balance sheet date. |
|
Deferred tax |
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance |
sheet date. |
|
Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from |
those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that |
have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the |
timing difference. |
|
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. |
PROPTECH AERO LIMITED (REGISTERED NUMBER: 06738425) |
|
NOTES TO THE FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2019 |
|
|
2. | ACCOUNTING POLICIES - continued |
|
Foreign currencies |
Foreign currency transactions are translated into dollars at the rates ruling when they occured. Foreign currency |
monetary assets and liabilities are translated at the rates ruling at the balance sheet date. Any differences are |
taken to the profit and loss account. |
|
Hire purchase and leasing commitments |
Where assets are financed by leasing agreements that give rights approximating to the ownership (finance lease), |
the assets are treated as if they had been purchased outright. The amount capitalised is the present value of the |
minimum lease payments payable over the term of the lease. The corresponding leasing commitments are shown |
as amounts payable to the lessor. Depreciation on the relevant assets is charged to the profit and loss account |
over the shorter of the estimated useful economic lift and the period of the lease. |
|
All other leases are treated as operating leases. Their annual rentals are charged to the profit and loss account on |
a straight-line basis over the term of the lease. |
|
Pension costs and other post-retirement benefits |
Contributions to the company's defined contribution pension scheme are charged to the profit and loss account in |
the year in which they become payable. |
|
Financial assets |
The Company has elected to apply the provision of Section 11 'Basic Financial Instruments' and Section 12 |
'Other Financial Instruments Issues' of FRS 102 to all of its financial instruments. |
|
Financial assets are recognised in the company's statement of financial position when the company becomes |
party to the contractual provisions of the instrument. |
|
Basic financial assets, which include trade and other receivables 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 financial transaction, where the transaction is |
measured at the present value of the future receipts discounted at a market rate of interest. |
|
Financial liabilities |
Basic financial liabilities which include trade and other payables, are initially measured at transaction price and |
subsequently measured at amortised cost, unless the arrangement constitutes a financing transaction where the |
debt instrument is measured at the present value of the future receipts discounted at a market rate of interest. |
|
Equity instruments |
Equity instruments issued by the company are recorded at the fair value of the proceeds received net of direct |
issue costs. Dividend's payable on equity instruments are recognised as liabilities once they are no longer at the |
discretion of the company |
|
3. | EMPLOYEES AND DIRECTORS |
|
The average number of employees during the year was
|
PROPTECH AERO LIMITED (REGISTERED NUMBER: 06738425) |
|
NOTES TO THE FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2019 |
|
|
4. | INTANGIBLE FIXED ASSETS |
Patents |
and |
licences |
$ |
COST |
At 1 January 2019 |
and 31 December 2019 |
|
NET BOOK VALUE |
At 31 December 2019 |
|
At 31 December 2018 |
|
|
5. | TANGIBLE FIXED ASSETS |
Fixtures |
Short | Plant and | and |
leasehold | machinery | fittings |
$ | $ | $ |
COST |
At 1 January 2019 |
|
|
|
Additions |
|
|
|
Disposals |
|
|
( |
) |
At 31 December 2019 |
|
|
|
DEPRECIATION |
At 1 January 2019 |
|
|
|
Charge for year |
|
|
|
Eliminated on disposal |
|
|
|
At 31 December 2019 |
|
|
|
NET BOOK VALUE |
At 31 December 2019 |
|
|
|
At 31 December 2018 |
|
|
|
PROPTECH AERO LIMITED (REGISTERED NUMBER: 06738425) |
|
NOTES TO THE FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2019 |
|
|
5. | TANGIBLE FIXED ASSETS - continued |
|
Computer |
equipment |
Motor | and |
vehicles | software | Totals |
$ | $ | $ |
COST |
At 1 January 2019 |
|
|
|
Additions |
|
|
|
Disposals |
|
( |
) | ( |
) |
At 31 December 2019 |
|
|
|
DEPRECIATION |
At 1 January 2019 |
|
|
|
Charge for year |
|
|
|
Eliminated on disposal |
|
( |
) | ( |
) |
At 31 December 2019 |
|
|
|
NET BOOK VALUE |
At 31 December 2019 |
|
|
|
At 31 December 2018 |
|
|
|
|
|
6. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
2019 | 2018 |
$ | $ |
Trade debtors |
|
|
Amounts owed by group undertakings |
|
|
Other debtors |
|
|
Other taxation and social |
security |
|
|
Prepayments and accrued income |
|
|
|
|
|
7. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
2019 | 2018 |
$ | $ |
Bank loans and overdrafts |
|
|
Hire purchase contracts (see note 9) |
|
|
Trade creditors |
|
|
Amounts owed to group undertakings |
|
|
Taxation and social security |
|
|
Other creditors |
|
|
|
|
PROPTECH AERO LIMITED (REGISTERED NUMBER: 06738425) |
|
NOTES TO THE FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2019 |
|
|
8. |
CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR |
2019 | 2018 |
$ | $ |
Bank loans |
|
|
Hire purchase contracts (see note 9) |
|
|
Amounts owed to group undertakings |
|
|
Other creditors |
|
|
|
|
|
9. | LEASING AGREEMENTS |
|
Minimum lease payments fall due as follows: |
|
Hire purchase contracts |
2019 | 2018 |
$ | $ |
Net obligations repayable: |
Within one year |
|
|
Between one and five years |
|
|
|
|
|
Non-cancellable |
operating leases |
2019 | 2018 |
$ | $ |
Within one year |
|
|
Between one and five years |
|
|
|
|
|
10. | SECURED DEBTS |
|
The following secured debts are included within creditors: |
|
2019 | 2018 |
$ | $ |
Bank overdraft |
|
|
Bank loans |
|
|
Hire purchase contracts | 18,156 | 53,854 |
Invoice discounting | - | 335,836 |
|
|
|
The bank loans and overdraft are secured by a fixed and floating charge over the company's assets. |
|
Hire purchase liabilities are secured against the assets to which they relate. |
PROPTECH AERO LIMITED (REGISTERED NUMBER: 06738425) |
|
NOTES TO THE FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2019 |
|
|
11. | PROVISIONS FOR LIABILITIES |
2019 | 2018 |
$ | $ |
Deferred tax |
Deferred tax on accelerated capital
allowances |
113,983 |
118,014 |
Deferred tax on losses | (63,055 | ) | (91,907 | ) |
50,928 | 26,107 |
|
Deferred |
tax |
$ |
Balance at 1 January 2019 |
|
Accelerated capital allowances | (4,031 | ) |
Tax on loss relief | 28,852 |
Balance at 31 December 2019 |
|
|
12. | DISCLOSURE UNDER SECTION 444(5B) OF THE COMPANIES ACT 2006 |
|
The Report of the Auditors was unqualified. |
|
|
for and on behalf of
|
|
13. | GUARANTEES |
|
At the balance sheet date guarantees to company creditors totalled $352,565 (2018: $271,699). |
|
14. | RELATED PARTY DISCLOSURES |
|
The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The |
Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party |
transactions with wholly owned subsidiaries within the group. |
|
15. | POST BALANCE SHEET EVENTS |
|
COVID-19 and its effects on the business represent a non-adjusting post balance sheet event. |
|
16. | ULTIMATE CONTROLLING PARTY |
|
The controlling party is Aviation Industrial Group Inc. |
|
The company is a subsidiary of Segers Group which is the ultimate parent company and which was incorporated |
in the British Virgin Islands. |
|
The largest and smallest group in which the results of the company are consolidated is that headed by Segers |
Group, incorporated in the British Virgin Islands. The consolidated accounts of this company are available to the |
public and may be obtained from Unit 5-6 Spitfire Way, Solent Airport, Lee-On-The-Solent, Hampshire, PO13 |
9FY. No other group accounts include the results of the company. |