Silverfin false false 30/06/2024 01/06/2023 30/06/2024 Mrs E Hooker 01/06/2023 Mr J Hooker 01/06/2023 21 February 2025 The principal activity of the Company during the financial year was that of a public house. 14908664 2024-06-30 14908664 bus:Director1 2024-06-30 14908664 bus:Director2 2024-06-30 14908664 core:CurrentFinancialInstruments 2024-06-30 14908664 core:Non-currentFinancialInstruments 2024-06-30 14908664 core:ShareCapital 2024-06-30 14908664 core:RetainedEarningsAccumulatedLosses 2024-06-30 14908664 core:LeaseholdImprovements 2023-05-31 14908664 core:FurnitureFittings 2023-05-31 14908664 2023-05-31 14908664 core:LeaseholdImprovements 2024-06-30 14908664 core:FurnitureFittings 2024-06-30 14908664 core:ImmediateParent core:CurrentFinancialInstruments 2024-06-30 14908664 bus:OrdinaryShareClass1 2024-06-30 14908664 2023-06-01 2024-06-30 14908664 bus:FilletedAccounts 2023-06-01 2024-06-30 14908664 bus:SmallEntities 2023-06-01 2024-06-30 14908664 bus:AuditExemptWithAccountantsReport 2023-06-01 2024-06-30 14908664 bus:PrivateLimitedCompanyLtd 2023-06-01 2024-06-30 14908664 bus:Director1 2023-06-01 2024-06-30 14908664 bus:Director2 2023-06-01 2024-06-30 14908664 core:LeaseholdImprovements 2023-06-01 2024-06-30 14908664 core:FurnitureFittings 2023-06-01 2024-06-30 14908664 core:CurrentFinancialInstruments 2023-06-01 2024-06-30 14908664 core:Non-currentFinancialInstruments 2023-06-01 2024-06-30 14908664 bus:OrdinaryShareClass1 2023-06-01 2024-06-30 iso4217:GBP xbrli:pure xbrli:shares

Company No: 14908664 (England and Wales)

# BLACKSMITHS ARMS LTD

### Unaudited Financial Statements
For the financial period from 01 June 2023 to 30 June 2024
Pages for filing with the registrar

BLACKSMITHS ARMS LTD

## Unaudited Financial Statements

For the financial period from 01 June 2023 to 30 June 2024

Contents

BLACKSMITHS ARMS LTD

## STATEMENT OF FINANCIAL POSITION

As at 30 June 2024
BLACKSMITHS ARMS LTD

## STATEMENT OF FINANCIAL POSITION (continued)

As at 30 June 2024

| Note | 30.06.2024
|  | £
Fixed assets |  |
Tangible assets | 3 | 184,929
|  | 184,929
Current assets |  |
Stocks |  | 13,421
Debtors | 4 | 49,157
Cash at bank and in hand |  | 43,238
|  | 105,816
Creditors: amounts falling due within one year | 5 | ( 166,327)
Net current liabilities |  | (60,511)
Total assets less current liabilities |  | 124,418
Creditors: amounts falling due after more than one year | 6 | ( 191,968)
Net liabilities |  | ( 67,550)
Capital and reserves |  |
Called-up share capital | 7 | 100
Profit and loss account |  | ( 67,650 )
Total shareholder's deficit |  | ( 67,550)

For the financial period ending 30 June 2024 the Company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

- The member has not required the Company to obtain an audit of its financial statements for the financial period in accordance with section 476;
- The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements; and
- These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime and a copy of the Statement of Income and Retained Earnings has not been delivered.

The financial statements of Blacksmiths Arms Ltd (registered number: 14908664) were approved and authorised for issue by the Board of Directors on 21 February 2025. They were signed on its behalf by:

Mr J Hooker Director |

BLACKSMITHS ARMS LTD

## NOTES TO THE FINANCIAL STATEMENTS

For the financial period from 01 June 2023 to 30 June 2024
BLACKSMITHS ARMS LTD

## NOTES TO THE FINANCIAL STATEMENTS

For the financial period from 01 June 2023 to 30 June 2024

##### 1. Accounting policies

The principal accounting policies are summarised below. They have all been applied consistently throughout the financial period, unless otherwise stated.

##### General information and basis of accounting

Blacksmiths Arms Ltd (the Company) is a private company, limited by shares, incorporated in the United Kingdom under the Companies Act 2006 and is registered in England and Wales. The address of the Company's registered office is C/O Bishop Fleming Chartered Accountants Chy Nyverow, Newham Road, Truro, TR1 2DP, United Kingdom.
The financial statements have been prepared under the historical cost convention, modified to include certain items at fair value, and in accordance with Section 1A of Financial Reporting Standard 102 (FRS 102) ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland’ issued by the Financial Reporting Council and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime.
The financial statements are presented in pounds sterling which is the functional currency of the Company and rounded to the nearest £.

##### Going concern

The directors have assessed the Statement of Financial Position and likely future cash flows at the date of approving these financial statements. The directors note that the business has net liabilities of £67,550. The Company is supported through loans from the directors. The directors have confirmed that the loan facilities will continue to be available for at least 12 months from the date of signing these financial statements and the directors will continue to support the Company. Given the current position, the directors believe that any foreseeable debts can be met for at least 12 months from the date of signing these financial statements. Accordingly, they continue to adopt the going concern basis in preparing the financial statements.

##### Reporting period length

The company was incorporated on 1 June 2023 therefore these financial statements have been prepared for the 13 month period ending 30 June 2024.

##### Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
Turnover is recognised when the significant risks and rewards are considered to have been transferred to the customer.

##### Employee benefits

Defined contribution schemes
The Company operates a defined contribution scheme. The amount charged to the Statement of Income and Retained Earnings in respect of pension costs and other post-retirement benefits is the contributions payable in the financial period. Differences between contributions payable in the financial period and contributions actually paid are included as either accruals or prepayments in the Statement of Financial Position.

##### Taxation

Current tax
Current tax is provided at amounts expected to be paid (or recoverable) using the tax rates and laws that have been enacted or substantively enacted at the Statement of Financial Position date.
Deferred tax
Deferred tax arises as a result of including items of income and expenditure in taxation computations in periods different from those in which they are included in the Company's financial statements. Deferred tax is provided in full on timing differences which result in an obligation to pay more or less tax at a future date, at the average tax rates that are expected to apply when the timing differences reverse, based on current tax rates and laws. Deferred tax assets and liabilities are not discounted.
The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

##### Tangible fixed assets

Tangible fixed assets are stated at cost (or deemed cost) or valuation less accumulated depreciation and accumulated impairment losses. Cost includes costs directly attributable to making the asset capable of operating as intended. Depreciation is provided on all tangible fixed assets, other than investment properties and freehold land, at rates calculated to write off the cost or valuation, less estimated residual value, of each asset on a reducing balance basis over its expected useful life, as follows:

Leasehold improvements | 10 % reducing balance
Fixtures and fittings | 20 % reducing balance

Residual value represents the estimated amount which would currently be obtained from disposal of an asset, after deducting estimated costs of disposal, if the asset were already of the age and in the condition expected at the end of its useful life.

##### Leases

The Company as lessee
Assets held under finance leases, hire purchase contracts and other similar arrangements, which confer rights and obligations similar to those attached to owned assets, are capitalised as tangible fixed assets at the fair value of the leased asset (or, if lower, the present value of the minimum lease payments as determined at the inception of the lease) and are depreciated over the shorter of the lease terms and their useful lives. The capital elements of future lease obligations are recorded as liabilities, while the interest elements are charged to the Statement of Income and Retained Earnings over the period of the leases to produce a constant periodic rate of interest on the remaining balance of the liability.
Rentals under operating leases are charged on a straight-line basis over the lease term, even if the payments are not made on such a basis. Benefits received and receivable as an incentive to sign an operating lease are similarly spread on a straight-line basis over the lease term.

##### Impairment of assets

Assets, other than those measured at fair value, are assessed for indicators of impairment at each Statement of Financial Position date. If there is objective evidence of impairment, an impairment loss is recognised in the Statement of Income and Retained Earnings as described below.

Non-financial assets
At each balance sheet date, the company reviews its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss.
If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). The recoverable amount of an asset is the higher of its fair value less costs to sell and its value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

##### Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to sell, which is equivalent to the net realisable value. Cost includes materials, direct labour and an attributable proportion of manufacturing overheads based on normal levels of activity. Cost is calculated using the FIFO (first-in, first-out) method. Provision is made for obsolete, slow-moving or defective items where appropriate.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

##### Trade and other debtors

Trade and other debtors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest method less impairment losses for bad and doubtful debts, except where the effect of discounting would be immaterial. In such cases the receivables are stated at cost less impairment losses for bad and doubtful debts.

##### Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in creditors: amounts falling due within one year.

##### Trade and other creditors

Trade and other creditors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest rate method, unless the effect of discounting would be immaterial, in which case they are stated at cost.

##### Financial instruments

Financial assets and financial liabilities are recognised when the Company becomes a party to the contractual provisions of the instrument.
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the Company after deducting all of its liabilities.
Financial assets and liabilities are only offset in the Balance Sheet when, and only when there exists a legally enforceable right to set off the recognised amounts and the Company intends either to settle on a net basis, or to realise the asset and settle the liability simultaneously.

Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Financial assets are derecognised when and only when the contractual rights to the cash flows from the financial asset expire or are settled, or the Company transfers to another party substantially all of the risks and rewards of ownership of the financial asset, or the Company, despite having retained some, but not all, significant risks and rewards of ownership, has transferred control of the asset to another party.

Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

##### Ordinary share capital

The ordinary share capital of the Company is presented as equity.

#### 2. Employees

| Period from 01.06.2023 to 30.06.2024
| Number
Monthly average number of persons employed by the Company during the period, including directors | 17

#### 3. Tangible assets

| Leasehold improve- ments |  | Fixtures and fittings |  | Total
| £ |  | £ |  | £
Cost |  |  |  |  |
At 01 June 2023 | 0 |  | 0 |  | 0
Additions | 40,119 |  | 168,155 |  | 208,274
At 30 June 2024 | 40,119 |  | 168,155 |  | 208,274
Accumulated depreciation |  |  |  |  |
At 01 June 2023 | 0 |  | 0 |  | 0
Charge for the financial period | 2,410 |  | 20,935 |  | 23,345
At 30 June 2024 | 2,410 |  | 20,935 |  | 23,345
Net book value |  |  |  |  |
At 30 June 2024 | 37,709 |  | 147,220 |  | 184,929

#### 4. Debtors

| 30.06.2024
| £
Amounts owed by Parent undertakings | 9,948
Amounts owed by directors | 13,797
Prepayments | 3,101
Deferred tax asset | 22,311
| 49,157

#### 5. Creditors: amounts falling due within one year

| 30.06.2024
| £
Trade creditors | 27,260
Other loans | 11,250
Accruals | 6,707
Other taxation and social security | 56,302
Obligations under finance leases and hire purchase contracts (secured) | 23,452
Other creditors | 41,356
| 166,327

The obligations under finance leases and hire purchase contracts are secured over the company's fixed assets.

#### 6. Creditors: amounts falling due after more than one year

| 30.06.2024
| £
Obligations under finance leases and hire purchase contracts (secured) | 53,218
Other creditors | 138,750
| 191,968

The obligations under finance leases and hire purchase contracts are secured over the company's fixed assets.

#### 7. Called-up share capital

| 30.06.2024
| £
Allotted, called-up and fully-paid |
100 Ordinary shares of £ 1.00 each | 100

#### 8. Related party transactions

Transactions with the entity's directors

| 30.06.2024
| £
Amount owed to the company by the directors | 13,797