20 false false false false false false false false false false true false false false false false false No description of principal activity 2022-12-31 Sage Accounts Production Advanced 2023 - FRS102_2023 33,838 33,838 xbrli:pure xbrli:shares iso4217:GBP 03843119 2022-12-31 2023-12-30 03843119 2023-12-30 03843119 2022-12-30 03843119 2021-12-31 2022-12-30 03843119 2022-12-30 03843119 2021-12-30 03843119 core:NetGoodwill 2022-12-31 2023-12-30 03843119 core:MotorVehicles 2022-12-31 2023-12-30 03843119 bus:Director1 2022-12-31 2023-12-30 03843119 core:NetGoodwill 2023-12-30 03843119 core:LandBuildings 2022-12-30 03843119 core:PlantMachinery 2022-12-30 03843119 core:MotorVehicles 2022-12-30 03843119 core:LandBuildings 2023-12-30 03843119 core:PlantMachinery 2023-12-30 03843119 core:MotorVehicles 2023-12-30 03843119 core:LandBuildings 2022-12-31 2023-12-30 03843119 core:PlantMachinery 2022-12-31 2023-12-30 03843119 core:WithinOneYear 2023-12-30 03843119 core:WithinOneYear 2022-12-30 03843119 core:ShareCapital 2023-12-30 03843119 core:ShareCapital 2022-12-30 03843119 core:RetainedEarningsAccumulatedLosses 2023-12-30 03843119 core:RetainedEarningsAccumulatedLosses 2022-12-30 03843119 core:LandBuildings 2022-12-30 03843119 core:PlantMachinery 2022-12-30 03843119 core:MotorVehicles 2022-12-30 03843119 bus:SmallEntities 2022-12-31 2023-12-30 03843119 bus:AuditExemptWithAccountantsReport 2022-12-31 2023-12-30 03843119 bus:SmallCompaniesRegimeForAccounts 2022-12-31 2023-12-30 03843119 bus:PrivateLimitedCompanyLtd 2022-12-31 2023-12-30 03843119 bus:FullAccounts 2022-12-31 2023-12-30 03843119 core:LandBuildings core:LongLeaseholdAssets 2022-12-31 2023-12-30 03843119 core:OfficeEquipment 2022-12-31 2023-12-30 03843119 core:OfficeEquipment 2022-12-30 03843119 core:OfficeEquipment 2023-12-30
COMPANY REGISTRATION NUMBER: 03843119
Branded Drinks Ltd
Filleted Unaudited Financial Statements
30 December 2023
Branded Drinks Ltd
Statement of Financial Position
30 December 2023
2023
2022
Note
£
£
£
Fixed assets
Tangible assets
5
841,877
986,286
Current assets
Stocks
389,316
376,281
Debtors
6
1,684,934
1,838,944
Cash at bank and in hand
154,472
54,105
-----------
-----------
2,228,722
2,269,330
Creditors: amounts falling due within one year
7
2,192,811
2,372,868
-----------
-----------
Net current assets/(liabilities)
35,911
( 103,538)
--------
--------
Total assets less current liabilities
877,788
882,748
Provisions
Taxation including deferred tax
147,897
144,699
--------
--------
Net assets
729,891
738,049
--------
--------
Capital and reserves
Called up share capital
16,000
16,000
Profit and loss account
713,891
722,049
--------
--------
Shareholders funds
729,891
738,049
--------
--------
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the statement of income and retained earnings has not been delivered.
For the year ending 30 December 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
Director's responsibilities:
- 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 ;
- The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements .
Branded Drinks Ltd
Statement of Financial Position (continued)
30 December 2023
These financial statements were approved by the board of directors and authorised for issue on 26 September 2024 , and are signed on behalf of the board by:
J.C. Calver
Director
Company registration number: 03843119
Branded Drinks Ltd
Notes to the Financial Statements
Year ended 30 December 2023
1. General information
The company is a private company limited by shares, incorporated and registered in England and Wales with company number 03843119 . The address of the registered office is The Bottling Works, Unit 1 The Business Park, Tufthorn Avenue, Coleford, Gloucestershire, GL16 8PN.
2. Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Judgements and key sources of estimation uncertainty
In preparing these financial statements the directors/members have had to make judgements, estimates and assumptions that affect the application of policies and reported amounts of assets, liabilities, income and expenses. Estimates and associated assumptions are based on historic experience and various other factors including expectations of future events that are believed to be reasonable under the circumstances, however actual results may differ from these estimates. For this reporting date there are no significant judgements, estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities other than the company has recognised a liability in respect of an amount due to a creditor for which negotiations are still ongoing, as such the directors have made a best estimate as to the value of the liability as at the balance sheet date. Any movement in the expected value as at the previous year end and current year end has been taken to profit and loss.
Revenue recognition
Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax. Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer (usually on despatch of the goods); the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity; and the costs incurred or to be incurred in respect of the transactions can be measured reliably.
Income tax
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in profit or loss, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case, tax is recognised in other comprehensive income or directly in equity, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.
Foreign currencies
Foreign currency transactions are initially recorded in the functional currency, by applying the spot exchange rate as at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are translated at the exchange rate ruling at the reporting date, with any gains or losses being taken to the profit and loss account.
Goodwill
Goodwill arises on business acquisitions and represents the excess of the cost of the acquisition over the company's interest in the net amount of the identifiable assets, liabilities and contingent liabilities of the acquired business. Goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. It is amortised on a straight-line basis over its useful life. Where a reliable estimate of the useful life of goodwill or intangible assets cannot be made, the life is presumed not to exceed ten years.
Amortisation
Amortisation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful life of that asset as follows:
Goodwill
-
10% straight line
If there is an indication that there has been a significant change in amortisation rate, useful life or residual value of an intangible asset, the amortisation is revised prospectively to reflect the new estimates.
Tangible assets
Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in equity, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in equity in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity in respect of that asset, the excess shall be recognised in profit or loss.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
Leasehold Improvements
-
Over the period of the Lease
Plant & Machinery
-
15 years straight line
Motor Vehicles
-
33% reducing balance
Office Equipment
-
33% reducing balance
Impairment of fixed assets
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that largely independent of the cash inflows from other assets or groups of assets. For impairment testing of goodwill, the goodwill acquired in a business combination is, from the acquisition date, allocated to each of the cash-generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the company are assigned to those units.
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stock to its present location and condition.
Finance leases and hire purchase contracts
Assets held under finance leases and hire purchase contracts are recognised in the statement of financial position as assets and liabilities at the lower of the fair value of the assets and the present value of the minimum lease payments, which is determined at the inception of the lease term. Any initial direct costs of the lease are added to the amount recognised as an asset. Lease payments are apportioned between the finance charges and reduction of the outstanding lease liability using the effective interest method. Finance charges are allocated to each period so as to produce a constant rate of interest on the remaining balance of the liability.
Provisions
Provisions are recognised when the entity has an obligation at the reporting date as a result of a past event, it is probable that the entity will be required to transfer economic benefits in settlement and the amount of the obligation can be estimated reliably. Provisions are recognised as a liability in the statement of financial position and the amount of the provision as an expense. Provisions are initially measured at the best estimate of the amount required to settle the obligation at the reporting date and subsequently reviewed at each reporting date and adjusted to reflect the current best estimate of the amount that would be required to settle the obligation. Any adjustments to the amounts previously recognised are recognised in profit or loss unless the provision was originally recognised as part of the cost of an asset. When a provision is measured at the present value of the amount expected to be required to settle the obligation, the unwinding of the discount is recognised as a finance cost in profit or loss in the period it arises.
Financial instruments
The company only has basic financial instruments - Financial assets Financial assets comprise items such as cash at bank and in hand and trade and other debtors. These are initially recorded at cost on the date they originate, the company considers evidence of impairment for all individual elements comprising financial assets and any subsequent impairment is recognised in profit and loss. - Financial liabilities Financial liabilities comprise items such as corporation and other taxes, bank and other loans, accruals and trade and other creditors. These are initially recorded at cost on the date they originate, net of transaction costs where applicable, the company/LLP considers evidence of impairment for all individual elements comprising financial liabilities and any subsequent impairment is recognised in profit and loss.
Defined contribution plans
Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund. When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.
3. Employee numbers
The average number of persons employed by the company during the year amounted to 20 (2022: 20 ).
4. Intangible assets
Goodwill
£
Cost
At 31 December 2022 and 30 December 2023
33,838
-------
Amortisation
At 31 December 2022 and 30 December 2023
33,838
-------
Carrying amount
At 30 December 2023
-------
At 30 December 2022
-------
5. Tangible assets
Land and buildings
Plant and machinery
Motor vehicles
Equipment
Total
£
£
£
£
£
Cost
At 31 December 2022
385,502
2,927,496
46,094
208,701
3,567,793
Additions
21,961
1,138
23,099
Disposals
( 28,072)
( 28,072)
--------
-----------
-------
--------
-----------
At 30 December 2023
385,502
2,949,457
46,094
181,767
3,562,820
--------
-----------
-------
--------
-----------
Depreciation
At 31 December 2022
361,059
1,993,119
39,322
188,007
2,581,507
Charge for the year
11,797
143,166
2,257
( 17,784)
139,436
--------
-----------
-------
--------
-----------
At 30 December 2023
372,856
2,136,285
41,579
170,223
2,720,943
--------
-----------
-------
--------
-----------
Carrying amount
At 30 December 2023
12,646
813,172
4,515
11,544
841,877
--------
-----------
-------
--------
-----------
At 30 December 2022
24,443
934,377
6,772
20,694
986,286
--------
-----------
-------
--------
-----------
6. Debtors
2023
2022
£
£
Trade debtors
1,567,344
1,735,055
Other debtors
117,590
103,889
-----------
-----------
1,684,934
1,838,944
-----------
-----------
7. Creditors: amounts falling due within one year
2023
2022
£
£
Bank loans and overdrafts
683,314
487,209
Trade creditors
361,058
645,165
Social security and other taxes
1,100,125
1,207,714
Other creditors
48,314
32,780
-----------
-----------
2,192,811
2,372,868
-----------
-----------
The Bank Loan is secured on certain fixed assets of the business.
8. Exceptional items
The company has recognised a liability in respect of an amount due to a creditor for which negotiations are still ongoing. Any movement in the expected value as at the previous year end and current year end has been taken to profit and loss, the value of which is £230,000 (credit) in the previous financial period.
9. Director's advances, credits and guarantees
At the reporting date the directors loan account was overdrawn by £6,864 (2022: £6,720). There is no fixed term for repayment, interest is charged at Government advised rates and transactions are summarised below:
2023
£
Opening Balance Brought Forward 6,720
Interest at 2.00 / 2.25% 144
Closing Balance Carried Forward 6,864
10. Related party transactions
The company was under the control of J.C. Calver during the current and previous period.