2023-08-162024-08-312024-08-31false15075619Winter Tarn Dairies Limited2025-03-1310512falseiso4217:GBPxbrli:pure150756192023-08-16150756192024-08-31150756192023-08-162024-08-31150756192023-08-15150756192023-08-15150756192023-08-152023-08-1515075619bus:SmallEntities2023-08-162024-08-3115075619bus:AuditExempt-NoAccountantsReport2023-08-162024-08-3115075619bus:FullAccounts2023-08-162024-08-3115075619bus:PrivateLimitedCompanyLtd2023-08-162024-08-3115075619core:WithinOneYear2024-08-3115075619core:AfterOneYear2024-08-3115075619core:WithinOneYear2023-08-1515075619core:AfterOneYear2023-08-1515075619core:ShareCapital2024-08-3115075619core:SharePremium2024-08-3115075619core:RevaluationReserve2024-08-3115075619core:OtherReservesSubtotal2024-08-3115075619core:RetainedEarningsAccumulatedLosses2024-08-3115075619core:ShareCapital2023-08-1515075619core:SharePremium2023-08-1515075619core:RevaluationReserve2023-08-1515075619core:OtherReservesSubtotal2023-08-1515075619core:RetainedEarningsAccumulatedLosses2023-08-1515075619core:LandBuildings2024-08-3115075619core:PlantMachinery2024-08-3115075619core:Vehicles2024-08-3115075619core:FurnitureFittings2024-08-3115075619core:OfficeEquipment2024-08-3115075619core:NetGoodwill2024-08-3115075619core:IntangibleAssetsOtherThanGoodwill2024-08-3115075619core:ListedExchangeTraded2024-08-3115075619core:UnlistedNon-exchangeTraded2024-08-3115075619core:LandBuildings2023-08-1515075619core:PlantMachinery2023-08-1515075619core:Vehicles2023-08-1515075619core:FurnitureFittings2023-08-1515075619core:OfficeEquipment2023-08-1515075619core:NetGoodwill2023-08-1515075619core:IntangibleAssetsOtherThanGoodwill2023-08-1515075619core:ListedExchangeTraded2023-08-1515075619core:UnlistedNon-exchangeTraded2023-08-1515075619core:LandBuildings2023-08-162024-08-3115075619core:PlantMachinery2023-08-162024-08-3115075619core:Vehicles2023-08-162024-08-3115075619core:FurnitureFittings2023-08-162024-08-3115075619core:OfficeEquipment2023-08-162024-08-3115075619core:NetGoodwill2023-08-162024-08-3115075619core:IntangibleAssetsOtherThanGoodwill2023-08-162024-08-3115075619core:ListedExchangeTraded2023-08-162024-08-3115075619core:UnlistedNon-exchangeTraded2023-08-162024-08-3115075619core:MoreThanFiveYears2023-08-162024-08-3115075619core:Non-currentFinancialInstruments2024-08-3115075619core:Non-currentFinancialInstruments2023-08-1515075619dpl:CostSales2023-08-162024-08-3115075619dpl:DistributionCosts2023-08-162024-08-3115075619core:LandBuildings2023-08-162024-08-3115075619core:PlantMachinery2023-08-162024-08-3115075619core:Vehicles2023-08-162024-08-3115075619core:FurnitureFittings2023-08-162024-08-3115075619core:OfficeEquipment2023-08-162024-08-3115075619dpl:AdministrativeExpenses2023-08-162024-08-3115075619core:NetGoodwill2023-08-162024-08-3115075619core:IntangibleAssetsOtherThanGoodwill2023-08-162024-08-3115075619dpl:GroupUndertakings2023-08-162024-08-3115075619dpl:ParticipatingInterests2023-08-162024-08-3115075619dpl:GroupUndertakingscore:ListedExchangeTraded2023-08-162024-08-3115075619core:ListedExchangeTraded2023-08-162024-08-3115075619dpl:GroupUndertakingscore:UnlistedNon-exchangeTraded2023-08-162024-08-3115075619core:UnlistedNon-exchangeTraded2023-08-162024-08-3115075619dpl:CostSales2023-08-152023-08-1515075619dpl:DistributionCosts2023-08-152023-08-1515075619core:LandBuildings2023-08-152023-08-1515075619core:PlantMachinery2023-08-152023-08-1515075619core:Vehicles2023-08-152023-08-1515075619core:FurnitureFittings2023-08-152023-08-1515075619core:OfficeEquipment2023-08-152023-08-1515075619dpl:AdministrativeExpenses2023-08-152023-08-1515075619core:NetGoodwill2023-08-152023-08-1515075619core:IntangibleAssetsOtherThanGoodwill2023-08-152023-08-1515075619dpl:GroupUndertakings2023-08-152023-08-1515075619dpl:ParticipatingInterests2023-08-152023-08-1515075619dpl:GroupUndertakingscore:ListedExchangeTraded2023-08-152023-08-1515075619core:ListedExchangeTraded2023-08-152023-08-1515075619dpl:GroupUndertakingscore:UnlistedNon-exchangeTraded2023-08-152023-08-1515075619core:UnlistedNon-exchangeTraded2023-08-152023-08-1515075619core:NetGoodwill2024-08-3115075619core:IntangibleAssetsOtherThanGoodwill2024-08-3115075619core:LandBuildings2024-08-3115075619core:PlantMachinery2024-08-3115075619core:Vehicles2024-08-3115075619core:FurnitureFittings2024-08-3115075619core:OfficeEquipment2024-08-3115075619core:AfterOneYear2024-08-3115075619core:WithinOneYear2024-08-3115075619core:ListedExchangeTraded2024-08-3115075619core:UnlistedNon-exchangeTraded2024-08-3115075619core:ShareCapital2024-08-3115075619core:SharePremium2024-08-3115075619core:RevaluationReserve2024-08-3115075619core:OtherReservesSubtotal2024-08-3115075619core:RetainedEarningsAccumulatedLosses2024-08-3115075619core:NetGoodwill2023-08-1515075619core:IntangibleAssetsOtherThanGoodwill2023-08-1515075619core:LandBuildings2023-08-1515075619core:PlantMachinery2023-08-1515075619core:Vehicles2023-08-1515075619core:FurnitureFittings2023-08-1515075619core:OfficeEquipment2023-08-1515075619core:AfterOneYear2023-08-1515075619core:WithinOneYear2023-08-1515075619core:ListedExchangeTraded2023-08-1515075619core:UnlistedNon-exchangeTraded2023-08-1515075619core:ShareCapital2023-08-1515075619core:SharePremium2023-08-1515075619core:RevaluationReserve2023-08-1515075619core:OtherReservesSubtotal2023-08-1515075619core:RetainedEarningsAccumulatedLosses2023-08-1515075619core:NetGoodwill2023-08-1515075619core:IntangibleAssetsOtherThanGoodwill2023-08-1515075619core:LandBuildings2023-08-1515075619core:PlantMachinery2023-08-1515075619core:Vehicles2023-08-1515075619core:FurnitureFittings2023-08-1515075619core:OfficeEquipment2023-08-1515075619core:AfterOneYear2023-08-1515075619core:WithinOneYear2023-08-1515075619core:ListedExchangeTraded2023-08-1515075619core:UnlistedNon-exchangeTraded2023-08-1515075619core:ShareCapital2023-08-1515075619core:SharePremium2023-08-1515075619core:RevaluationReserve2023-08-1515075619core:OtherReservesSubtotal2023-08-1515075619core:RetainedEarningsAccumulatedLosses2023-08-1515075619core:AfterOneYear2023-08-162024-08-3115075619core:WithinOneYear2023-08-162024-08-3115075619core:Non-currentFinancialInstrumentscore:CostValuation2023-08-162024-08-3115075619core:Non-currentFinancialInstrumentscore:AdditionsToInvestments2023-08-162024-08-3115075619core:Non-currentFinancialInstrumentscore:RevaluationsIncreaseDecreaseInInvestments2023-08-162024-08-3115075619core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInInvestments2023-08-162024-08-3115075619core:Non-currentFinancialInstrumentscore:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments2023-08-162024-08-3115075619core:Non-currentFinancialInstrumentscore:ImpairmentLossReversalProvisionsForImpairmentInvestments2023-08-162024-08-3115075619core:Non-currentFinancialInstrumentscore:AcquisitionsIncreaseInProvisionsForImpairmentInvestments2023-08-162024-08-3115075619core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInProvisionsForImpairmentInvestments2023-08-162024-08-3115075619core:Non-currentFinancialInstrumentscore:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments2023-08-162024-08-3115075619core:Non-currentFinancialInstrumentscore:CostValuation2024-08-3115075619core:Non-currentFinancialInstrumentscore:AdditionsToInvestments2024-08-3115075619core:Non-currentFinancialInstrumentscore:RevaluationsIncreaseDecreaseInInvestments2024-08-3115075619core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInInvestments2024-08-3115075619core:Non-currentFinancialInstrumentscore:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments2024-08-3115075619core:Non-currentFinancialInstrumentscore:ImpairmentLossReversalProvisionsForImpairmentInvestments2024-08-3115075619core:Non-currentFinancialInstrumentscore:AcquisitionsIncreaseInProvisionsForImpairmentInvestments2024-08-3115075619core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInProvisionsForImpairmentInvestments2024-08-3115075619core:Non-currentFinancialInstrumentscore:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments2024-08-3115075619core:Non-currentFinancialInstrumentscore:CostValuation2023-08-1515075619core:Non-currentFinancialInstrumentscore:AdditionsToInvestments2023-08-1515075619core:Non-currentFinancialInstrumentscore:RevaluationsIncreaseDecreaseInInvestments2023-08-1515075619core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInInvestments2023-08-1515075619core:Non-currentFinancialInstrumentscore:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments2023-08-1515075619core:Non-currentFinancialInstrumentscore:ImpairmentLossReversalProvisionsForImpairmentInvestments2023-08-1515075619core:Non-currentFinancialInstrumentscore:AcquisitionsIncreaseInProvisionsForImpairmentInvestments2023-08-1515075619core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInProvisionsForImpairmentInvestments2023-08-1515075619core:Non-currentFinancialInstrumentscore:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments2023-08-1515075619bus:Director12023-08-162024-08-3115075619bus:Director22023-08-162024-08-3115075619bus:Director32023-08-162024-08-31

Winter Tarn Dairies Limited

Registered Number
15075619
(England and Wales)

Unaudited Financial Statements for the Period ended
31 August 2024

Winter Tarn Dairies Limited
Company Information
for the period from 16 August 2023 to 31 August 2024

Directors

Harry Robert Jackson
Jeremy Jackson
Patricia Jackson

Registered Address

4 Mason Court Gillan Way
Penrith 40 Business Park
Penrith
CA11 9GR

Registered Number

15075619 (England and Wales)
Winter Tarn Dairies Limited
Statement of Financial Position
31 August 2024

Notes

2024

£

£

Fixed assets
Tangible assets4176,305
176,305
Current assets
Stocks58,800
Debtors6111,393
Cash at bank and on hand5,191
125,384
Creditors amounts falling due within one year7(231,313)
Net current assets (liabilities)(105,929)
Total assets less current liabilities70,376
Creditors amounts falling due after one year8(113,499)
Net assets(43,123)
Capital and reserves
Called up share capital30
Profit and loss account(43,153)
Shareholders' funds(43,123)
The financial statements were approved and authorised for issue by the Board of Directors on 13 March 2025, and are signed on its behalf by:
Harry Robert Jackson
Director
Jeremy Jackson
Director
Patricia Jackson
Director

Registered Company No. 15075619
Winter Tarn Dairies Limited
Notes to the Financial Statements
for the period ended 31 August 2024

1.Accounting policies
Statutory information
The company is a private company limited by shares and registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.
Statement of compliance
The financial statements have been prepared in accordance with the Companies Act 2006 and FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland including Section 1A Small Entities.
Functional and presentation currency
The financial statements are presented in sterling and this is the functional currency of the company.
Going concern
After reviewing the company's forecasts and projections, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. The company therefore continues to adopt the going concern basis of accounting in preparing its financial statements.
Judgements and key sources of estimation uncertainty
In the application of the company's accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying values of assets and liabilities that are not readily apparent from other sources. These critical accounting judgements and estimations are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates. The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods. The critical judgements made by management that have a significant effect on the amounts recognised in the financial statements are described below.
Turnover policy
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. 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 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.
Employee benefits
Short-term employee benefits are measured at the undiscounted amount expected to be paid in exchange for the employee's services to the company. Where employees have accrued short-term benefits which the entity has not paid by the balance sheet date, an accrual is recognised within creditors: amounts falling due within one year together with an associated expense in profit or loss. The liabilities are classified as current obligations in the statement of financial position because they are expected to be settled wholly within twelve months after the end of the period.
Current taxation
Current tax is recognised in profit or loss, except for taxes related to revaluations of land and buildings which are recognised in other comprehensive income. Current tax represents the amount of tax payable (receivable) in respect of taxable profit (loss) for the current, or past, reporting periods. Current tax is measured at the amount expected to be paid (recovered) using the tax rates and laws which have been enacted, or substantively enacted, by the balance sheet date. Where payments to HM Revenue and Customs exceed liabilities owed, an asset is recognised to the extent of the amount of tax recoverable.
Deferred tax
Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted.
Tangible fixed assets and depreciation
All fixed assets are initially recorded at cost. Property, plant and equipment is used in the company's principal activity for the production and supply of goods or for administrative purposes and is stated in the balance sheet under the historic cost model. This model requires the assets to be stated at cost less amounts in respect of depreciation and less any accumulated impairment losses. Depreciation is calculated so as to write off the cost of an asset, less its estimated residual value (which is the expected amount that would currently be obtained from disposal of an asset, after deducting the estimated costs of disposal, if the asset were already of the age and in the condition expected at the end of its useful life), over the useful economic life of the respective asset as follows:

Reducing balance (%)
Plant and machinery20
Vehicles25
Finance leases and hire purchase contracts
Assets held under finance leases and hire purchase contracts which are leases where substantially all the risks and rewards of ownership of the asset have passed to the company 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. Operating lease payments are recognised as an expense over the lease term on a straight-line basis. The aggregate benefit of lease incentives is recognised as a reduction to expense over the lease term, on a straight-line basis.
Stocks and work in progress
Stock is valued at the lower of cost and estimated selling price less costs to complete and sell. The cost methodology employed by the entity is the first-in first-out method. Estimated selling price less costs to complete and sell are derived from the selling price which the goods would fetch in an open market transaction with established customers less the costs expected to be incurred to enable the sale to complete. Provision is made for slow-moving and obsolete items of stock. Such provisions are recognised in profit or loss. Work in progress is valued using the percentage of completion method and values are calculated using the lower of cost and estimated selling price less costs to complete and sell. When stocks are sold, the carrying amount of those stocks is recognised as an expense within cost of sales. This takes place in the same period that the associated revenue is recognised.
Trade and other 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.
Cash and cash equivalents
Cash and cash equivalents comprise cash at bank and on hand, demand deposits with banks and other short-term highly liquid investments with original maturities of three months or less. Bank overdrafts are disclosed separately. For the purpose of the cash flow statement, bank overdrafts form an integral part of the company's cash management and are included as a component of cash and cash equivalents.
Trade and other 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.
Government grants or assistance
Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received. A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.
2.Average number of employees

2024
Average number of employees during the year4
3.Deferred tax
Increases in the UK Corporation tax rate from 19% to 25% (19% effective from 1 April 2017, and 25% effective from 1 April 2023) have been substantively enacted. This will impact the company's future tax charge accordingly. The value of the deferred tax assets at the balance sheet date has been calculated using the applicable rate when the asset is expected to be realised.
4.Tangible fixed assets

Plant & machinery

Vehicles

Total

£££
Cost or valuation
Additions204,29317,161221,454
At 31 August 24204,29317,161221,454
Depreciation and impairment
Charge for year40,8594,29045,149
At 31 August 2440,8594,29045,149
Net book value
At 31 August 24163,43412,871176,305
At 15 August 23---
5.Stocks

2024

£
Other stocks8,800
Total8,800
6.Debtors: amounts due within one year

2024

£
Trade debtors / trade receivables80,823
Other debtors30,570
Total111,393
7.Creditors: amounts due within one year

2024

£
Trade creditors / trade payables74,630
Bank borrowings and overdrafts7,873
Taxation and social security500
Finance lease and HP contracts19,077
Other creditors126,732
Accrued liabilities and deferred income2,501
Total231,313
8.Creditors: amounts due after one year

2024

£
Bank borrowings and overdrafts17,471
Other creditors96,028
Total113,499
9.Obligations under finance leases

2024

£
Finance lease and HP contracts96,028
10.Directors advances, credits and guarantees
Included within other debtors falling due within one year is £4,868 being the amount owed by the director. Net amounts advanced during the year were £4,868. These amounts were both repaid within nine months of the financial year. The loans were charged the official rate of interest were applicable and were repayable on demand.