Acorah Software Products - Accounts Production 16.3.350 false true 31 August 2023 1 September 2022 false 1 September 2023 31 August 2024 31 August 2024 09353760 Mr Keith Hewett Mr Richard Lyall iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 09353760 2023-08-31 09353760 2024-08-31 09353760 2023-09-01 2024-08-31 09353760 frs-core:CurrentFinancialInstruments 2024-08-31 09353760 frs-core:Non-currentFinancialInstruments 2024-08-31 09353760 frs-core:ComputerEquipment 2024-08-31 09353760 frs-core:ComputerEquipment 2023-09-01 2024-08-31 09353760 frs-core:ComputerEquipment 2023-08-31 09353760 frs-core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2023-09-01 2024-08-31 09353760 frs-core:FurnitureFittings 2024-08-31 09353760 frs-core:FurnitureFittings 2023-09-01 2024-08-31 09353760 frs-core:FurnitureFittings 2023-08-31 09353760 frs-core:MotorVehicles 2024-08-31 09353760 frs-core:MotorVehicles 2023-09-01 2024-08-31 09353760 frs-core:MotorVehicles 2023-08-31 09353760 frs-core:OtherResidualIntangibleAssets 2024-08-31 09353760 frs-core:OtherResidualIntangibleAssets 2023-09-01 2024-08-31 09353760 frs-core:OtherResidualIntangibleAssets 2023-08-31 09353760 frs-core:PlantMachinery 2024-08-31 09353760 frs-core:PlantMachinery 2023-09-01 2024-08-31 09353760 frs-core:PlantMachinery 2023-08-31 09353760 frs-core:ShareCapital 2024-08-31 09353760 frs-core:RetainedEarningsAccumulatedLosses 2024-08-31 09353760 frs-bus:PrivateLimitedCompanyLtd 2023-09-01 2024-08-31 09353760 frs-bus:FilletedAccounts 2023-09-01 2024-08-31 09353760 frs-bus:SmallEntities 2023-09-01 2024-08-31 09353760 frs-bus:AuditExempt-NoAccountantsReport 2023-09-01 2024-08-31 09353760 frs-bus:SmallCompaniesRegimeForAccounts 2023-09-01 2024-08-31 09353760 frs-bus:Director1 2023-09-01 2024-08-31 09353760 frs-bus:Director2 2023-09-01 2024-08-31 09353760 frs-core:CurrentFinancialInstruments 1 2024-08-31 09353760 frs-core:CurrentFinancialInstruments 2 2024-08-31 09353760 frs-core:CurrentFinancialInstruments 3 2024-08-31 09353760 frs-core:CurrentFinancialInstruments 4 2024-08-31 09353760 frs-core:CurrentFinancialInstruments 5 2024-08-31 09353760 frs-countries:EnglandWales 2023-09-01 2024-08-31 09353760 2022-08-31 09353760 2023-08-31 09353760 2022-09-01 2023-08-31 09353760 frs-core:CurrentFinancialInstruments 2023-08-31 09353760 frs-core:Non-currentFinancialInstruments 2023-08-31 09353760 frs-core:ShareCapital 2023-08-31 09353760 frs-core:RetainedEarningsAccumulatedLosses 2023-08-31 09353760 frs-core:CurrentFinancialInstruments 1 2023-08-31 09353760 frs-core:CurrentFinancialInstruments 2 2023-08-31 09353760 frs-core:CurrentFinancialInstruments 3 2023-08-31 09353760 frs-core:CurrentFinancialInstruments 4 2023-08-31 09353760 frs-core:CurrentFinancialInstruments 5 2023-08-31
Registered number: 09353760
Frome Brewing Company Limited
Unaudited Financial Statements
For The Year Ended 31 August 2024
BOA Accountancy Limited t/a Berkeley Hall
Unit D2 Southgate
Commerce Park
Frome
BA11 2RY
Contents
Page
Balance Sheet 1—2
Notes to the Financial Statements 3—6
Page 1
Balance Sheet
Registered number: 09353760
2024 2023
Notes £ £ £ £
FIXED ASSETS
Intangible Assets 4 800 1,283
Tangible Assets 5 13,581 27,165
14,381 28,448
CURRENT ASSETS
Stocks 6 45,492 26,759
Debtors 7 18,469 (13,054 )
Cash at bank and in hand 7,713 24,917
71,674 38,622
Creditors: Amounts Falling Due Within One Year 8 (362,853 ) (236,521 )
NET CURRENT ASSETS (LIABILITIES) (291,179 ) (197,899 )
TOTAL ASSETS LESS CURRENT LIABILITIES (276,798 ) (169,451 )
Creditors: Amounts Falling Due After More Than One Year 9 (40,391 ) (47,030 )
PROVISIONS FOR LIABILITIES
Deferred Taxation (2,732 ) (5,405 )
NET LIABILITIES (319,921 ) (221,886 )
CAPITAL AND RESERVES
Called up share capital 10 100 100
Profit and Loss Account (320,021 ) (221,986 )
SHAREHOLDERS' FUNDS (319,921) (221,886)
Page 1
Page 2
For the year ending 31 August 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
These accounts have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The company has taken advantage of section 444(1) of the Companies Act 2006 and opted not to deliver to the registrar a copy of the company's Profit and Loss Account.
On behalf of the board
Mr Richard Lyall
Director
19/05/2025
The notes on pages 3 to 6 form part of these financial statements.
Page 2
Page 3
Notes to the Financial Statements
1. General Information
Frome Brewing Company Limited is a private company, limited by shares, incorporated in England & Wales, registered number 09353760 . The registered office is Unit L 13 Marshall Way, Commerce Park, Frome, Somerset, BA11 2FB.
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
The financial statements have been prepared under the historical cost convention and in accordance with Financial Reporting Standard 102 section 1A Small Entities "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006.
2.2. Turnover
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover is reduced for estimated customer returns, rebates and other similar allowances.
Sale of goods
Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods has transferred to the buyer. This is usually at the point that the customer has signed for the delivery of the goods.
Rendering of services
Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. Turnover is only recognised to the extent of recoverable expenses when the outcome of a contract cannot be estimated reliably.
2.3. Intangible Fixed Assets and Amortisation - Other Intangible
Other intangible assets are .... It is amortised to profit and loss account over its estimated economic life of 5 years.
2.4. Tangible Fixed Assets and Depreciation
Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:
Plant & Machinery 20% straight line
Motor Vehicles 25% straight line
Fixtures & Fittings 20% straight line
Computer Equipment 25% straight line
2.5. Stocks and Work in Progress
Stocks and work in progress are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads. Work-in-progress is reflected in the accounts on a contract by contract basis by recording turnover and related costs as contract activity progresses.
Page 3
Page 4
2.6. Taxation
Income tax expense represents the sum of the tax currently payable and deferred tax.
The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the statement of comprehensive income because of items of income or expense that are taxable or deductible in other year and items that are never taxable or deductible. The company's liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the end of the reporting period.
Deferred tax is recognised on timing differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred tax liabilities are generally recognised for all taxable timing differences. Deferred tax assets are generally recognised for all deductible temporary differences to the extent that it is probable that taxable profits will be available against which those deductible timing differences can be utilised. The carrying amount of deferred tax assets is reviewed at the end of each reporting period and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered.
Deferred tax assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset realised, based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax liabilities are presented within provisions for liabilities and deferred tax assets within debtors. The measurement of deferred tax liabilities and asset reflects the tax consequences that would follow from the manner in which the Company expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities.
Current or deferred tax for the year is recognised in profit or loss, except when they related to items that are recognised in other comprehensive income or directly in equity, in which case, the current and deferred tax is also recognised in other comprehensive income or directly in equity respectively.
3. Average Number of Employees
Average number of employees, including directors, during the year was: 4 (2023: 2)
4 2
4. Intangible Assets
Other
£
Cost
As at 1 September 2023 4,413
As at 31 August 2024 4,413
Amortisation
As at 1 September 2023 3,130
Provided during the period 483
As at 31 August 2024 3,613
Net Book Value
As at 31 August 2024 800
As at 1 September 2023 1,283
Page 4
Page 5
5. Tangible Assets
Plant & Machinery Motor Vehicles Fixtures & Fittings Computer Equipment Total
£ £ £ £ £
Cost
As at 1 September 2023 67,915 4,197 1,680 1,680 75,472
As at 31 August 2024 67,915 4,197 1,680 1,680 75,472
Depreciation
As at 1 September 2023 40,750 4,197 1,680 1,680 48,307
Provided during the period 13,584 - - - 13,584
As at 31 August 2024 54,334 4,197 1,680 1,680 61,891
Net Book Value
As at 31 August 2024 13,581 - - - 13,581
As at 1 September 2023 27,165 - - - 27,165
6. Stocks
2024 2023
£ £
Stock 45,492 26,759
7. Debtors
2024 2023
£ £
Due within one year
Trade debtors 22,376 22,307
Pub Company of Frome Ltd (3,907 ) (35,361 )
18,469 (13,054 )
8. Creditors: Amounts Falling Due Within One Year
2024 2023
£ £
Trade creditors 18,420 18,073
Bank loans and overdrafts 6,475 6,475
Other taxes and social security 3,391 12,873
VAT 122,014 77,591
Net wages 600 1,100
Brownsea Inter company 69,093 15,370
Beer Duty Liability 49,090 54,846
Other creditors (3) 4,851 39
Pension Liability 62 -
...CONTINUED
Page 5
Page 6
Other creditors (5) 25,143 -
Accruals and deferred income - 175
Directors' loan accounts 63,714 49,979
362,853 236,521
9. Creditors: Amounts Falling Due After More Than One Year
2024 2023
£ £
Bank loans 40,391 47,030
10. Share Capital
2024 2023
£ £
Allotted, Called up and fully paid 100 100
Page 6