IRIS Accounts Production v24.2.0.383 07387175 Board of Directors 31.12.23 1.1.23 31.12.23 31.12.23 true true false true true false false true false Ordinary A 0 Ordinary B 0 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh073871752022-12-31073871752023-12-31073871752023-01-012023-12-31073871752022-01-31073871752022-02-012022-12-31073871752022-12-3107387175ns15:EnglandWales2023-01-012023-12-3107387175ns14:PoundSterling2023-01-012023-12-3107387175ns10:Director12023-01-012023-12-3107387175ns10:Consolidated2023-12-3107387175ns10:ConsolidatedGroupCompanyAccounts2023-01-012023-12-3107387175ns10:PrivateLimitedCompanyLtd2023-01-012023-12-3107387175ns10:Consolidatedns10:FRS1022023-01-012023-12-3107387175ns10:Consolidatedns10:Audited2023-01-012023-12-3107387175ns10:LargeMedium-sizedCompaniesRegimeForDirectorsReport2023-01-012023-12-3107387175ns10:LargeMedium-sizedCompaniesRegimeForAccounts2023-01-012023-12-3107387175ns10:Consolidatedns10:LargeMedium-sizedCompaniesRegimeForDirectorsReport2023-01-012023-12-3107387175ns10:LargeMedium-sizedCompaniesRegimeForAccountsns10:Consolidated2023-01-012023-12-3107387175ns10:FullAccounts2023-01-012023-12-3107387175ns10:OrdinaryShareClass12023-01-012023-12-3107387175ns10:OrdinaryShareClass22023-01-012023-12-3107387175ns10:Consolidated2023-01-012023-12-3107387175ns10:Director22023-01-012023-12-3107387175ns10:Director32023-01-012023-12-3107387175ns10:Director42023-01-012023-12-3107387175ns10:RegisteredOffice2023-01-012023-12-3107387175ns10:Consolidated2022-02-012022-12-3107387175ns5:CurrentFinancialInstruments2023-12-3107387175ns5:CurrentFinancialInstruments2022-12-3107387175ns5:Non-currentFinancialInstruments2023-12-3107387175ns5:Non-currentFinancialInstruments2022-12-3107387175ns5:ShareCapital2023-12-3107387175ns5:ShareCapital2022-12-3107387175ns5:CapitalRedemptionReserve2023-12-3107387175ns5:CapitalRedemptionReserve2022-12-3107387175ns5:RetainedEarningsAccumulatedLosses2023-12-3107387175ns5:RetainedEarningsAccumulatedLosses2022-12-3107387175ns5:ShareCapital2022-01-3107387175ns5:RetainedEarningsAccumulatedLosses2022-01-3107387175ns5:CapitalRedemptionReserve2022-01-3107387175ns5:RetainedEarningsAccumulatedLosses2022-02-012022-12-3107387175ns5:CapitalRedemptionReserve2022-02-012022-12-3107387175ns5:RetainedEarningsAccumulatedLosses2023-01-012023-12-3107387175ns5:CapitalRedemptionReserve2023-01-012023-12-3107387175ns5:LeaseholdImprovements2023-01-012023-12-3107387175ns5:PlantMachinery2023-01-012023-12-3107387175ns5:FurnitureFittings2023-01-012023-12-3107387175ns5:ComputerEquipment2023-01-012023-12-3107387175ns5:LeaseholdImprovements2022-12-3107387175ns5:PlantMachinery2022-12-3107387175ns5:FurnitureFittings2022-12-3107387175ns5:ComputerEquipment2022-12-3107387175ns5:LeaseholdImprovements2023-12-3107387175ns5:PlantMachinery2023-12-3107387175ns5:FurnitureFittings2023-12-3107387175ns5:ComputerEquipment2023-12-3107387175ns5:LeaseholdImprovements2022-12-3107387175ns5:PlantMachinery2022-12-3107387175ns5:FurnitureFittings2022-12-3107387175ns5:ComputerEquipment2022-12-3107387175ns5:UnlistedNon-exchangeTradedns5:CostValuation2022-12-3107387175ns5:UnlistedNon-exchangeTradedns5:RevaluationsIncreaseDecreaseInInvestments2023-12-3107387175ns5:UnlistedNon-exchangeTradedns5:CostValuation2023-12-3107387175ns5:UnlistedNon-exchangeTraded2023-12-3107387175ns5:UnlistedNon-exchangeTraded2022-12-3107387175ns5:CurrentFinancialInstrumentsns5:WithinOneYear2023-12-3107387175ns5:CurrentFinancialInstrumentsns5:WithinOneYear2022-12-3107387175ns5:WithinOneYear2023-12-3107387175ns5:WithinOneYear2022-12-3107387175ns5:DeferredTaxation2022-12-3107387175ns5:DeferredTaxation2023-01-012023-12-3107387175ns5:DeferredTaxation2023-12-3107387175ns10:OrdinaryShareClass12023-12-3107387175ns10:OrdinaryShareClass22023-12-31
REGISTERED NUMBER: 07387175 (England and Wales)















GROUP STRATEGIC REPORT, REPORT OF THE DIRECTORS AND

CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2023

FOR

FIZZ CREATIONS LIMITED

FIZZ CREATIONS LIMITED (REGISTERED NUMBER: 07387175)






CONTENTS OF THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023




Page

Company Information 1

Group Strategic Report 2

Report of the Directors 4

Report of the Independent Auditors 6

Consolidated Statement of Comprehensive Income 9

Consolidated Balance Sheet 10

Company Balance Sheet 11

Consolidated Statement of Changes in Equity 12

Company Statement of Changes in Equity 13

Consolidated Cash Flow Statement 14

Notes to the Consolidated Cash Flow Statement 15

Notes to the Consolidated Financial Statements 16


FIZZ CREATIONS LIMITED

COMPANY INFORMATION
FOR THE YEAR ENDED 31 DECEMBER 2023







DIRECTORS: L J Boon
D F Boon
P R Boon
M Scrase





REGISTERED OFFICE: The Old Casino
28 Fourth Avenue
Hove
East Sussex
BN3 2PJ





REGISTERED NUMBER: 07387175 (England and Wales)





AUDITORS: Galloways Accounting (Audit) Limited
Statutory Auditors
The Old Casino
28 Fourth Avenue
Hove
East Sussex
BN3 2PJ

FIZZ CREATIONS LIMITED (REGISTERED NUMBER: 07387175)

GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2023

The directors present their strategic report of the company and the group for the year ended 31 December 2023.

REVIEW OF BUSINESS
Fizz Creations Limited is a company which designs, develops and manufactures gift items for retailers worldwide.

The company strategy is to continue to build a global gift business through increasing the ranges produced and expanding the geographical research.

The company strategy is focused on quality licences coupled with innovation and integrating these together to produce sector leading products and ranges.

PERFORMANCE

The Business now operates as a group of companies incorporating: Fizz Creations Ltd, Fizz Creations Inc (USA) and Fizz Creations GmbH. (EU) The reason for this is to enable us to have better access to local markets and be able to support our customers in these territories in a more dynamic and progressive manner. Gearing up and restructuring for this growth and expansion, coupled with the challenges in the UK domestic market with the loss of some major high street retailers in the last 24 months has meant that the business has shown a loss for this year.

Post the year end the Group has already seen a positive response to the investment and restructuring made in 2023. The focus on the both the EU and USA export markets has shown positive returns and the Group is expecting to meet forecast sales and profit returns for 2024.

The key performance indicators reviewed by the directors are

2023 2022
Turnover £15,906,393 £14,682,116
Gross profit 33.4% 34.7%
Net Profit after tax (3.8% ) 0.04%


FUTURE DEVELOPMENTS

The Group will focus on its export expansion and continue to develop products in line with its international marketing strategy of licensed products and ranges. The domestic UK market will also see the benefit of these products and developments over the next twelve to twenty four months.


FIZZ CREATIONS LIMITED (REGISTERED NUMBER: 07387175)

GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2023

PRINCIPAL RISKS AND UNCERTAINTIES
The company's principal risks are assessed as :

* the loss of a major trading relationships
* a product safety issue
* fluctuations in foreign exchange rates
* shipping and container delivery issues and costs

The company continues to develop closer and longer term relationships with customers and suppliers. The senior management team invest time in ensuring that regular communication is maintained, that we have deep understanding of customers requirements and deadlines, to mitigate the risk of a loss of any relationships.

The company has invested heavily into regulatory compliance and has reinforced the Quality Assurance team in the UK and Hong Kong/China.

The international operations of the business result in a potential for currency exposures to develop. Such risks are monitored regularly and mitigated where possible. The growth in sales of product in USD has meant a natural hedging and aided the mitigation.

The company is also dedicated to environmental improvements and has a programme for becoming more environmentally friendly, carbon efficient and supports sustainable packaging and product solutions wherever possible.

ON BEHALF OF THE BOARD:





D F Boon - Director


11 September 2024

FIZZ CREATIONS LIMITED (REGISTERED NUMBER: 07387175)

REPORT OF THE DIRECTORS
FOR THE YEAR ENDED 31 DECEMBER 2023

The directors present their report with the financial statements of the company and the group for the year ended 31 December 2023.

PRINCIPAL ACTIVITY
The principal activity of the group in the year under review was that of wholesale of toys and novelty items.

DIVIDENDS
No interim dividends were paid during the year ended 31 December 2023.

The directors recommend final dividends per share as follows:

Ordinary A £0.0001 shares 11.57p
Ordinary B £0.0001 shares 32.8p

The total distribution of dividends for the year ended 31 December 2023 will be £ 393,600 .

DIRECTORS
The directors shown below have held office during the whole of the period from 1 January 2023 to the date of this report.

L J Boon
D F Boon
P R Boon
M Scrase

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Group Strategic Report, the Report of the Directors 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 company and the group and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:

- select suitable accounting policies and then apply them consistently;
- make judgements and accounting estimates that are reasonable and prudent;
- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

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

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and each director has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the group's auditors are aware of that information.

FIZZ CREATIONS LIMITED (REGISTERED NUMBER: 07387175)

REPORT OF THE DIRECTORS
FOR THE YEAR ENDED 31 DECEMBER 2023


AUDITORS
The auditors, Galloways Accounting (Audit) Limited, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:





D F Boon - Director


11 September 2024

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
FIZZ CREATIONS LIMITED

Opinion
We have audited the financial statements of Fizz Creations Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2023 which comprise the Consolidated Statement of Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated Cash Flow Statement, Notes to the Financial Statements, including a summary of 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:
-give a true and fair view of the state of the group's and of the parent company affairs as at 31 December 2023 and of the group's loss for the year then ended;
-have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-have been prepared in accordance with the requirements of the Companies Act 2006.

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 Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group 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 the 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 directors are responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

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.

In connection with our audit of the financial statements, 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 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 the audit:
- the information given in the Group Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
FIZZ CREATIONS LIMITED


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 its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
- the parent company financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page four, 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 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 group's and 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 group or the parent company or to cease operations, or have no realistic alternative but to do so.

Auditors' 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 a Report of the Auditors 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.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

Based on our understanding of the company and industry, we considered the risk of non-compliance with laws and regulations, and we considered the extent to which non-compliance might have a material effect on the financial statements. We also considered those laws and regulations that have a direct impact on the financial statements such as Companies Act 2006 and FRS 102. We evaluated management's incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of override of controls), and determined that principal risks were related to revenue recognition, under-provision of accruals and estimation of provisions. Audit procedures performed included:

- Enquiring of management whether there were instances of non-compliance with laws and regulation or fraud;
- Review of legal expenses for evidence of fees relating to non-compliance;
- Challenging assumptions and judgements made by management in determining significant accounting estimates;
- Reviewing journal entries for unusual accounting estimates;
- Substantive procedures to test that sales occurred and were recognised as revenue in the financial statements in the correct period; and
- Substantive procedures to test that accrued expenses recognised were complete.

There are inherent limitations in the audit procedures described above. We are less likely to become aware of instances of non-compliance with laws and regulations that are not closely related to events and transactions reflected in the financial statements. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
FIZZ CREATIONS LIMITED


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 a Report of the Auditors 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.




Christian Heeger BSc FCA (Senior Statutory Auditor)
for and on behalf of Galloways Accounting (Audit) Limited
Statutory Auditors
The Old Casino
28 Fourth Avenue
Hove
East Sussex
BN3 2PJ

11 September 2024

FIZZ CREATIONS LIMITED (REGISTERED NUMBER: 07387175)

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2023

Period
1.2.22
Year Ended to
31.12.23 31.12.22
as restated
Notes £    £   

TURNOVER 2 15,906,393 14,682,116

Cost of sales 10,601,183 9,590,704
GROSS PROFIT 5,305,210 5,091,412

Administrative expenses 5,785,088 5,014,851
(479,878 ) 76,561

Other operating income 17,999 10,975
OPERATING (LOSS)/PROFIT 4 (461,879 ) 87,536

Interest receivable and similar income 708 236
(461,171 ) 87,772

Interest payable and similar expenses 5 72,694 51,969
(LOSS)/PROFIT BEFORE TAXATION (533,865 ) 35,803

Tax on (loss)/profit 6 69,032 30,047
(LOSS)/PROFIT FOR THE FINANCIAL YEAR (602,897 ) 5,756

OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME FOR THE
YEAR

(602,897

)

5,756

(Loss)/profit attributable to:
Owners of the parent (602,897 ) 5,756

Total comprehensive income attributable to:
Owners of the parent (602,897 ) 5,756

FIZZ CREATIONS LIMITED (REGISTERED NUMBER: 07387175)

CONSOLIDATED BALANCE SHEET
31 DECEMBER 2023

2023 2022
as restated
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 11 54,045 83,625
Investments 12 - -
54,045 83,625

CURRENT ASSETS
Stocks 13 1,863,160 2,208,930
Debtors 14 3,340,976 3,300,096
Cash at bank and in hand 329,326 358,103
5,533,462 5,867,129
CREDITORS
Amounts falling due within one year 15 2,673,886 1,833,803
NET CURRENT ASSETS 2,859,576 4,033,326
TOTAL ASSETS LESS CURRENT LIABILITIES 2,913,621 4,116,951

CREDITORS
Amounts falling due after more than one year 16 (400,000 ) (600,000 )

PROVISIONS FOR LIABILITIES 20 (13,510 ) (20,343 )
NET ASSETS 2,500,111 3,496,608

CAPITAL AND RESERVES
Called up share capital 21 285 285
Capital redemption reserve 15 15
Retained earnings 2,499,811 3,496,308
SHAREHOLDERS' FUNDS 2,500,111 3,496,608

The financial statements were approved by the Board of Directors and authorised for issue on 11 September 2024 and were signed on its behalf by:





D F Boon - Director


FIZZ CREATIONS LIMITED (REGISTERED NUMBER: 07387175)

COMPANY BALANCE SHEET
31 DECEMBER 2023

2023 2022
as restated
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 11 54,045 83,625
Investments 12 22,528 23,000
76,573 106,625

CURRENT ASSETS
Stocks 13 853,228 1,414,229
Debtors 14 3,865,550 4,058,693
Cash at bank and in hand 159,296 172,354
4,878,074 5,645,276
CREDITORS
Amounts falling due within one year 15 2,172,507 1,555,665
NET CURRENT ASSETS 2,705,567 4,089,611
TOTAL ASSETS LESS CURRENT LIABILITIES 2,782,140 4,196,236

CREDITORS
Amounts falling due after more than one year 16 (400,000 ) (600,000 )

PROVISIONS FOR LIABILITIES 20 (13,510 ) (20,343 )
NET ASSETS 2,368,630 3,575,893

CAPITAL AND RESERVES
Called up share capital 21 285 285
Capital redemption reserve 15 15
Retained earnings 2,368,330 3,575,593
SHAREHOLDERS' FUNDS 2,368,630 3,575,893

Company's (loss)/profit for the financial year (813,663 ) 125,652

The financial statements were approved by the Board of Directors and authorised for issue on 11 September 2024 and were signed on its behalf by:





D F Boon - Director


FIZZ CREATIONS LIMITED (REGISTERED NUMBER: 07387175)

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2023

Called up Capital
share Retained redemption Total
capital earnings reserve equity
£    £    £    £   
Balance at 1 February 2022 285 3,848,852 15 3,849,152

Changes in equity
Dividends - (358,300 ) - (358,300 )
Total comprehensive income - 5,756 - 5,756
Balance at 31 December 2022 285 3,496,308 15 3,496,608

Changes in equity
Dividends - (393,600 ) - (393,600 )
Total comprehensive income - (602,897 ) - (602,897 )
Balance at 31 December 2023 285 2,499,811 15 2,500,111

FIZZ CREATIONS LIMITED (REGISTERED NUMBER: 07387175)

COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2023

Called up Capital
share Retained redemption Total
capital earnings reserve equity
£    £    £    £   
Balance at 1 February 2022 285 3,808,241 15 3,808,541

Changes in equity
Dividends - (358,300 ) - (358,300 )
Total comprehensive income - 125,652 - 125,652
Balance at 31 December 2022 285 3,575,593 15 3,575,893

Changes in equity
Dividends - (393,600 ) - (393,600 )
Total comprehensive income - (813,663 ) - (813,663 )
Balance at 31 December 2023 285 2,368,330 15 2,368,630

FIZZ CREATIONS LIMITED (REGISTERED NUMBER: 07387175)

CONSOLIDATED CASH FLOW STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2023

Period
1.2.22
Year Ended to
31.12.23 31.12.22
as restated
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 861,541 1,585,317
Tax paid (45,222 ) (159,859 )
Net cash from operating activities 816,319 1,425,458

Cash flows from investing activities
Purchase of tangible fixed assets (12,409 ) (17,922 )
Sale of tangible fixed assets 2,616 -
Interest received 708 236
Net cash from investing activities (9,085 ) (17,686 )

Cash flows from financing activities
Loan repayments in year (200,000 ) (1,087,604 )
Factoring liability (169,717 ) (337,070 )
Interest paid (72,694 ) (51,969 )
Equity dividends paid (393,600 ) (358,300 )
Net cash from financing activities (836,011 ) (1,834,943 )

Decrease in cash and cash equivalents (28,777 ) (427,171 )
Cash and cash equivalents at beginning of
year

2

358,103

785,274

Cash and cash equivalents at end of year 2 329,326 358,103

FIZZ CREATIONS LIMITED (REGISTERED NUMBER: 07387175)

NOTES TO THE CONSOLIDATED CASH FLOW STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2023

1. RECONCILIATION OF (LOSS)/PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS
Period
1.2.22
Year Ended to
31.12.23 31.12.22
as restated
£    £   
(Loss)/profit before taxation (533,865 ) 35,803
Depreciation charges 41,989 27,732
(Profit)/loss on disposal of fixed assets (2,616 ) 10,053
Finance costs 72,694 51,969
Finance income (708 ) (236 )
(422,506 ) 125,321
Decrease/(increase) in stocks 345,770 (665,308 )
(Increase)/decrease in trade and other debtors (105,664 ) 1,967,372
Increase in trade and other creditors 1,043,941 157,932
Cash generated from operations 861,541 1,585,317

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Year ended 31 December 2023
31.12.23 1.1.23
£    £   
Cash and cash equivalents 329,326 358,103
Period ended 31 December 2022
31.12.22 1.2.22
as restated
£    £   
Cash and cash equivalents 358,103 888,288
Bank overdrafts - (103,014 )
358,103 785,274


3. ANALYSIS OF CHANGES IN NET DEBT

At 1.1.23 Cash flow At 31.12.23
£    £    £   
Net cash
Cash at bank and in hand 358,103 (28,777 ) 329,326
358,103 (28,777 ) 329,326
Debt
Debts falling due within 1 year (200,000 ) - (200,000 )
Debts falling due after 1 year (600,000 ) 200,000 (400,000 )
(800,000 ) 200,000 (600,000 )
Total (441,897 ) 171,223 (270,674 )

FIZZ CREATIONS LIMITED (REGISTERED NUMBER: 07387175)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023

1. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

The financial statements are presented in Sterling (£) and rounded to the nearest £1. The individual financial statements of each Group entity are prepared in the currency of the primary economic environment in which the entity operates (its functional currency). These financial statements are then translated into the Group’s presentation currency for consolidation purposes.

Statutory information

Fizz Creations Limited is a private company, limited by shares, registered in England and Wales. The company's registered number and registered office address can be found on the Company Information Page.

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.

Basis of consolidation
The consolidated financial statements incorporate the financial statements of the Company and entities controlled by the Group (its subsidiaries). Control is achieved where the Group has the power to govern the financial and operating policies of an entity so as to obtain benefits from its activities.

The results of subsidiaries acquired or disposed of during the year are included in total comprehensive income from the effective date of acquisition and up to the effective date of disposal, as appropriate using accounting policies consistent with these of the parent. All intra-group transactions, balances, income and expenses are eliminated in full on consolidation.

For the purpose of presenting consolidated financial statements, the assets and liabilities of the Group’s foreign operations are translated from their functional currency to Sterling using the closing exchange rate. Income and expenses are translated using the average rate for the period. Exchange differences arising on the translation of group companies are recognised in other comprehensive income. If the Group disposes of the foreign operation the cumulative exchange difference is not reclassified to profit or loss but is transferred within equity to retained earnings.

Investments in subsidiaries are accounted for at cost less impairment in the individual financial statements.

Significant judgements and estimates
Preparation of the financial statements requires management to make significant judgements, estimates and assumptions that affect the amounts reported for assets and liabilities as at the statement of financial position date and the amounts reported for revenues and expenses during the period. However, the nature of estimation means that actual outcomes could differ from those estimates.

Turnover
Turnover represents sales of goods and services net of VAT and trade discounts.

Turnover in respect of goods is recognised when the goods are despatched from the warehouse to the customer.

Turnover is respect of services is recognised in the period in which the services are provided in accordance with the stage of completion.

FIZZ CREATIONS LIMITED (REGISTERED NUMBER: 07387175)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2023

1. ACCOUNTING POLICIES - continued

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Improvements to property - 20% on cost
Plant and machinery - 25% on reducing balance
Fixtures and fittings - 25% on reducing balance
Computer equipment - 33% on cost

Tangible fixed assets are originally stated at cost, and depreciated over their estimated useful economic lives less any residual value.

Stocks
Stocks are valued at the lower of cost and net realisable value. Cost includes all costs of purchase, costs of conversion and other costs in bringing the stock to it's present location and condition. Cost is calculated using an average basis. Provision is made for damaged, obsolete and slow-moving stock where appropriate. Impairment losses are recognised and reversed into the profit and loss.

Financial instruments
A financial asset or a financial liability is recognised only when the entity becomes a party to the contractual provisions of the instrument.

Recognition of financial instruments - Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounts at a market rate of interest for a similar debt instrument. Debt instruments are subsequently measured at amortised cost less any impairment.

De-recognition of financial instruments - financial instruments are de-recognised only when the contractual rights to the cash flows from the instrument expire, are settled, or transferred.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Statement of Comprehensive Income, 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.

Foreign currencies
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

Hire purchase and leasing commitments
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

Pension costs and other post-retirement benefits
The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate.

FIZZ CREATIONS LIMITED (REGISTERED NUMBER: 07387175)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2023

1. ACCOUNTING POLICIES - continued

Borrowing costs (loans and finance leases)
All borrowing costs are recognised within interest payable and similar expenses in profit or loss in the period in which they are incurred. These costs include interest expense calculated using the effective interest method and finance charges in respect of finance leases.

Other interest receivable and similar income
Interest income is recognised in profit or loss using the effective interest method.

Sales invoice discount advances policy

The company has a recourse sales invoice discounting agreement in place. The discounter has been assigned certain book trade debts, in return for a credit facility to the company. The discounter has the right to require the company to repurchase unpaid debts and therefore the company has retained the significant benefits and risks relating to the debts. The amortised cost of the credit facility is recognised in liabilities. All charges and interest payable are charged to the profit and loss account.

2. TURNOVER

The turnover and loss (2022 - profit) before taxation are attributable to the one principal activity of the group.

An analysis of turnover by geographical market is given below:

Period
1.2.22
Year Ended to
31.12.23 31.12.22
as restated
£    £   
United Kingdom 8,401,875 10,609,326
Europe 2,924,428 2,449,558
Rest of World 4,580,090 1,623,232
15,906,393 14,682,116

3. EMPLOYEES AND DIRECTORS
Period
1.2.22
Year Ended to
31.12.23 31.12.22
as restated
£    £   
Wages and salaries 2,072,050 1,910,963
Social security costs 199,572 179,931
Other pension costs 59,753 43,687
2,331,375 2,134,581

The average number of employees during the year was as follows:
Period
1.2.22
Year Ended to
31.12.23 31.12.22
as restated

General staff 63 72

FIZZ CREATIONS LIMITED (REGISTERED NUMBER: 07387175)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2023

3. EMPLOYEES AND DIRECTORS - continued

Period
1.2.22
Year Ended to
31.12.23 31.12.22
as restated
£    £   
Directors' remuneration 51,731 32,395

4. OPERATING (LOSS)/PROFIT

The operating loss (2022 - operating profit) is stated after charging/(crediting):

Period
1.2.22
Year Ended to
31.12.23 31.12.22
as restated
£    £   
Other operating leases 475,472 409,093
Depreciation - owned assets 41,989 27,731
(Profit)/loss on disposal of fixed assets (2,616 ) 10,053
Auditors' remuneration 14,000 12,000
Foreign exchange differences 68,442 80,347

5. INTEREST PAYABLE AND SIMILAR EXPENSES
Period
1.2.22
Year Ended to
31.12.23 31.12.22
as restated
£    £   
Bank interest 72,694 51,969

6. TAXATION

Analysis of the tax charge
The tax charge on the loss for the year was as follows:
Period
1.2.22
Year Ended to
31.12.23 31.12.22
as restated
£    £   
Current tax:
UK corporation tax - 34,901
Prior year tax 75,865 -
Total current tax 75,865 34,901

Deferred tax (6,833 ) (4,854 )
Tax on (loss)/profit 69,032 30,047

UK corporation tax has been charged at 25 % .

FIZZ CREATIONS LIMITED (REGISTERED NUMBER: 07387175)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2023

6. TAXATION - continued

Reconciliation of total tax charge included in profit and loss
The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below:

Period
1.2.22
Year Ended to
31.12.23 31.12.22
as restated
£    £   
(Loss)/profit before tax (533,865 ) 35,803
(Loss)/profit multiplied by the standard rate of corporation tax in the UK of 25 %
(2022 - 19 %)

(133,466

)

6,803

Effects of:
Expenses not deductible for tax purposes 79,550 3,540
Deferred tax asset not recognised on tax losses 203,856 (3,076 )
Difference in overseas tax rates (79,581 ) 23,153
Consolidation adjustments (1,327 ) (373 )
Total tax charge 69,032 30,047

7. INDIVIDUAL STATEMENT OF COMPREHENSIVE INCOME

As permitted by Section 408 of the Companies Act 2006, the Statement of Comprehensive Income of the parent company is not presented as part of these financial statements.


8. DIVIDENDS
Period
1.2.22
Year Ended to
31.12.23 31.12.22
as restated
£    £   
Ordinary A shares of £0.0001 each
Final 295,200 268,100
Ordinary B shares of £0.0001 each
Final 98,400 90,200
393,600 358,300

9. PRIOR YEAR ADJUSTMENT

The financial statements include prior year reclassifications and adjustments to the consolidated balance sheet and consolidated statement of comprehensive income comprising of:

- A reclassification of the factoring account credit balance totalling £472,063 from debtors to creditors in the balance sheet.

- An adjustment for goods in transit totalling £173,634, increasing stock and accruals in the consolidated balance sheet, and purchases and closing stock in the consolidated statement of comprehensive income.

There have been no changes to the net position or profit after tax.

FIZZ CREATIONS LIMITED (REGISTERED NUMBER: 07387175)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2023

10. CHANGE IN REPORTING PERIOD

The comparative amounts presented in the financial statement (including related notes) are not entirely comparable with the current period amounts. The current period is 12 months, and the comparative period is 11 months. The accounting reference date was changed to align the company's year end with that of the wider group companies.

11. TANGIBLE FIXED ASSETS

Group
Improvements Fixtures
to Plant and and Computer
property machinery fittings equipment Totals
£    £    £    £    £   
COST
At 1 January 2023 22,485 192,296 42,972 199,451 457,204
Additions 9,575 2,834 - - 12,409
Disposals - - - (20,500 ) (20,500 )
At 31 December 2023 32,060 195,130 42,972 178,951 449,113
DEPRECIATION
At 1 January 2023 3,576 148,220 30,288 191,495 373,579
Charge for year 19,867 11,667 3,170 7,285 41,989
Eliminated on disposal - - - (20,500 ) (20,500 )
At 31 December 2023 23,443 159,887 33,458 178,280 395,068
NET BOOK VALUE
At 31 December 2023 8,617 35,243 9,514 671 54,045
At 31 December 2022 18,909 44,076 12,684 7,956 83,625

Company
Improvements Fixtures
to Plant and and Computer
property machinery fittings equipment Totals
£    £    £    £    £   
COST
At 1 January 2023 22,485 192,296 42,972 199,451 457,204
Additions 9,575 2,834 - - 12,409
Disposals - - - (20,500 ) (20,500 )
At 31 December 2023 32,060 195,130 42,972 178,951 449,113
DEPRECIATION
At 1 January 2023 3,576 148,220 30,288 191,495 373,579
Charge for year 19,867 11,667 3,170 7,285 41,989
Eliminated on disposal - - - (20,500 ) (20,500 )
At 31 December 2023 23,443 159,887 33,458 178,280 395,068
NET BOOK VALUE
At 31 December 2023 8,617 35,243 9,514 671 54,045
At 31 December 2022 18,909 44,076 12,684 7,956 83,625

FIZZ CREATIONS LIMITED (REGISTERED NUMBER: 07387175)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2023

12. FIXED ASSET INVESTMENTS

Company
Investment
in group
undertaking
£   
COST OR VALUATION
At 1 January 2023 23,000
Revaluations (472 )
At 31 December 2023 22,528
NET BOOK VALUE
At 31 December 2023 22,528
At 31 December 2022 23,000

Cost or valuation at 31 December 2023 is represented by:

Investment
in group
undertaking
£   
Cost 22,528


The company's investments at the Balance Sheet date in the share capital of group undertakings which comprise the following:

Fizz Creations GMBH
Stadweide 17, Emmerich, 46446, Germany
Nature of business: Wholesale of toys and novelty items
25,000 shares - 100% holding

Fizz Creations Inc
120 Resource Avenue, Mtn, Lake Park, MD, 21550, USA
Nature of business: Wholesale of toys and novelty items
1,000 shares of Common Stock - 100% holding

13. STOCKS

Group Company
2023 2022 2023 2022
as restated as restated
£    £    £    £   
Stocks 1,863,160 2,208,930 853,228 1,414,229

FIZZ CREATIONS LIMITED (REGISTERED NUMBER: 07387175)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2023

14. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
2023 2022 2023 2022
as restated as restated
£    £    £    £   
Trade debtors 2,269,079 2,536,409 1,770,076 2,369,623
Amounts owed by associates 95,469 178,029 1,381,451 1,193,442
Other debtors 460,030 239,246 291,922 239,246
Tax - 64,784 - -
Prepayments 516,398 281,628 422,101 256,382
3,340,976 3,300,096 3,865,550 4,058,693

15. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
2023 2022 2023 2022
as restated as restated
£    £    £    £   
Bank loans and overdrafts (see note 17) 200,000 200,000 200,000 200,000
Trade creditors 666,239 239,724 438,404 184,355
Tax 534 34,675 - 34,675
Social security and other taxes 45,387 50,073 45,387 50,073
Factoring account 302,346 472,063 302,346 472,063
VAT 213,955 45,177 218,892 45,177
Other creditors 97,520 97,112 60,712 96,485
Accrued expenses 1,147,905 694,979 906,766 472,837
2,673,886 1,833,803 2,172,507 1,555,665

16. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR

Group Company
2023 2022 2023 2022
as restated as restated
£    £    £    £   
Bank loans (see note 17) 400,000 600,000 400,000 600,000

17. LOANS

The company has a CBIL loan in place that is due for repayment by the 27 July 2026, this being repaid by an amount of £100,000 annually interest is being charged at 7.49%.

The company has a second CBIL loan in place that is due for repayment by the 21 May 2027, this being repaid by an amount of £100,000 annually interest is being charged at 7.49%.

18. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Company
Non-cancellable operating leases
2023 2022
as restated
£    £   
Within one year 81,250 81,250

FIZZ CREATIONS LIMITED (REGISTERED NUMBER: 07387175)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2023

19. SECURED DEBTS

Included within creditors are loans of £600,000 (2022: £800,000) and factoring account of £302,346 (2022: £472,063), these are secured against the assets of Fizz Creations Limited, and related companies Metrocity Consultants Limited, Benfield Investments Limited, Shopoco Limited, Bright White International Limited, Bright White Trading HK Limited, Fizz Creations GMBH and Fizz Creations Inc.

There is a floating charge and fixed charge from Lloyds Bank PLC over all the property and undertakings of the company. Within this is a negative pledge stating that the company cannot create any security interest on the charged assets, dispose of any charged assets by way of a fixed charge, dispose of an asset by way of a floating charge other then for market value in the ordinary course of business.

Close Brothers Limited have a fixed charge on the company's debts, present and future and a floating charge on all the property or undertaking of the company.

20. PROVISIONS FOR LIABILITIES

Group Company
2023 2022 2023 2022
as restated as restated
£    £    £    £   
Deferred tax 13,510 20,343 13,510 20,343

Group
Deferred
tax
£   
Balance at 1 January 2023 20,343
Provided during year (6,833 )
Balance at 31 December 2023 13,510

Company
Deferred
tax
£   
Balance at 1 January 2023 20,343
Provided during year (6,833 )
Balance at 31 December 2023 13,510

21. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2023 2022
value: as restated
£    £   
2,550,000 Ordinary A £0.0001 255 255
300,000 Ordinary B £0.0001 30 30
285 285

FIZZ CREATIONS LIMITED (REGISTERED NUMBER: 07387175)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2023

22. RELATED PARTY DISCLOSURES

Shopoco Limited

A company controlled by the directors.

During the year ended 31 December 2023, the Fizz Creations Group made sales totalling £673,949 (2022: £350,260) to Shopoco. As at 31 December 2023 Shopoco Limited owed the group £95,469 (2022: £178,029).

Bright White International Limited

A company controlled by the directors.

During the year ended 31 December 2023, the Fizz Creations Group paid £91,335 (2022: £0) in respect of management fees to Bright White International Limited.

Bright White Trading HK Limited

A company controlled by the director L Boon.

During the year ended 31 December 2023, the Fizz Creations Group paid £812,932 (2022: £946,672) in respect of management fees, made other purchases totalling £7,845 (2022: £0), and made sales totalling £11,691 (2022: £0) to Bright White Trading HK Limited.

Metrocity Consultants Limited

A company controlled by the directors.

During the year ended 31 December 2023, Fizz Creations paid £338,200 (2022: £338,200) to Metrocity Consultants Limited in respect of rent and insurance for it's primary trading premises.

23. ULTIMATE CONTROLLING PARTY

The ultimate controlling party is L Boon, D Boon and P Boon.

This was by virtue of their 90% holding of the issued share capital.