The Shack Revolution (Hereford) Limited 10406577 false 2023-10-01 2024-09-30 2024-09-30 The principal activity of the company is event catering. Digita Accounts Production Advanced 6.30.9574.0 true true 10406577 2023-10-01 2024-09-30 10406577 2024-09-30 10406577 core:CurrentFinancialInstruments 2024-09-30 10406577 core:CurrentFinancialInstruments core:WithinOneYear 2024-09-30 10406577 core:FurnitureFittingsToolsEquipment 2024-09-30 10406577 core:LandBuildings 2024-09-30 10406577 core:MotorVehicles 2024-09-30 10406577 bus:SmallEntities 2023-10-01 2024-09-30 10406577 bus:AuditExemptWithAccountantsReport 2023-10-01 2024-09-30 10406577 bus:FilletedAccounts 2023-10-01 2024-09-30 10406577 bus:SmallCompaniesRegimeForAccounts 2023-10-01 2024-09-30 10406577 bus:RegisteredOffice 2023-10-01 2024-09-30 10406577 bus:Director1 2023-10-01 2024-09-30 10406577 bus:Director2 2023-10-01 2024-09-30 10406577 bus:PrivateLimitedCompanyLtd 2023-10-01 2024-09-30 10406577 core:FurnitureFittings 2023-10-01 2024-09-30 10406577 core:FurnitureFittingsToolsEquipment 2023-10-01 2024-09-30 10406577 core:LandBuildings 2023-10-01 2024-09-30 10406577 core:MotorVehicles 2023-10-01 2024-09-30 10406577 countries:EnglandWales 2023-10-01 2024-09-30 10406577 2023-09-30 10406577 core:FurnitureFittingsToolsEquipment 2023-09-30 10406577 core:LandBuildings 2023-09-30 10406577 core:MotorVehicles 2023-09-30 10406577 2022-10-01 2023-09-30 10406577 2023-09-30 10406577 core:CurrentFinancialInstruments 2023-09-30 10406577 core:CurrentFinancialInstruments core:WithinOneYear 2023-09-30 10406577 core:FurnitureFittingsToolsEquipment 2023-09-30 10406577 core:LandBuildings 2023-09-30 10406577 core:MotorVehicles 2023-09-30 iso4217:GBP xbrli:pure

Registration number: 10406577

Prepared for the registrar

The Shack Revolution (Hereford) Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 September 2024

 

The Shack Revolution (Hereford) Limited

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 7

 

The Shack Revolution (Hereford) Limited

Company Information

Directors

James Manning

Richard Manning

Registered office

New Cross
Edwyn Ralph
Bromyard
Herefordshire
HR7 4NF

Accountants

Hazlewoods LLP
Staverton Court
Staverton
Cheltenham
GL51 0UX

 

The Shack Revolution (Hereford) Limited

(Registration number: 10406577)
Balance Sheet as at 30 September 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

4

55,879

57,657

Current assets

 

Stocks

10,698

12,080

Debtors

5

11,077

15,255

Cash at bank and in hand

 

46,540

25,085

 

68,315

52,420

Creditors: Amounts falling due within one year

6

(528,779)

(528,601)

Net current liabilities

 

(460,464)

(476,181)

Net liabilities

 

(404,585)

(418,524)

Capital and reserves

 

Called up share capital

100

100

Retained earnings

(404,685)

(418,624)

Shareholders' deficit

 

(404,585)

(418,524)

For the financial year ending 30 September 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 30 May 2025 and signed on its behalf by:
 


James Manning
Director


Richard Manning
Director

 

The Shack Revolution (Hereford) Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024

 

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
New Cross
Edwyn Ralph
Bromyard
Herefordshire
HR7 4NF

 

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except for, where disclosed in these accounting policies, certain items that are shown at fair value.

The presentational currency of the financial statements is Pounds Sterling, being the functional currency of the primary economic environment in which the company operates. Monetary amounts in these financial statements are rounded to the nearest Pound.

Going concern

After reviewing the company's forecasts and projections, the directors have a reasonable expectation that the company has adequate resources with the support of the parent company to continue in operational existence for the foreseeable future. The company therefore continues to adopt the going concern basis in preparing its financial statements.

Critical accounting 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 amounts of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions 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.
 

Judgements

No significant judgements have been made by management in preparing these financial statements.

Key sources of estimation uncertainty

No key sources of estimation uncertainty have been identified by management in preparing these financial statements other than those detailed in these accounting policies.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts and after eliminating sales within the company.

The company recognises revenue when: the amount of revenue can be reliably measured; it is probable that future economic benefits will flow to the entity; and specific criteria have been met for each of the company's activities.

 

The Shack Revolution (Hereford) Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024

Tangible assets

Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Leasehold improvements

10% straight line

Plant, bar and kitchen equipment

25% straight line

Computer equipment

25% straight line

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. All trade debtors are repayable within one year and hence are included at the undiscounted cost of cash expected to be received. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the debtors.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and all are repayable within one year and hence are included at the undiscounted amount of cash expected to be paid.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

 

The Shack Revolution (Hereford) Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024

Financial instruments


Classification
Financial instruments are classified and accounted for according to the substance of the contractual arrangement, as financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. Where shares are issued, any component that creates a financial liability of the company is presented as a liability on the balance sheet. The corresponding dividends relating to the liability component are charged as interest expenses in the profit and loss account.

 Recognition and measurement
All financial assets and liabilities are initially measured at transaction price (including transaction costs), except for those financial assets classified as at fair value through profit or loss, which are initially measured at fair value (which is normally the transaction price excluding transaction costs), unless the arrangement constitutes a financing transaction. If an arrangement constitutes a financing transaction, the financial asset or financial liability is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.

 Impairment
Assets, other than those measured at fair value, are assessed for indicators of impairment at each balance sheet date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss as described below.

A non financial asset is impaired where there is objective evidence that, as a result of one or more events that occurred after initial recognition, the estimated recoverable value of the asset has been reduced. The recoverable amount of an asset is the higher of its fair value less costs to sell and its value in use.

The recoverable amount of goodwill is derived from measurement of the present value of the future cash flows of the cash-generating units ('CGUs') of which the goodwill is a part. Any impairment loss in respect of a CGU is allocated first to the goodwill attached to that CGU, and then to other assets within that CGU on a pro-rata basis.

Where indicators exist for a decrease in impairment loss, the prior impairment loss is tested to determine reversal. An impairment loss is reversed on an individual impaired asset to the extent that the revised recoverable value does not lead to a revised carrying amount higher than the carrying value had no impairment been recognised. Where a reversal of impairment occurs in respect of a CGU, the reversal is applied first to the assets (other than goodwill) of the CGU on a pro-rata basis and then to any goodwill allocated to that CGU.

For financial assets carried at amortised cost, the amount of an impairment is the difference between the asset’s carrying amount and the present value of estimated future cash flows, discounted at the financial asset’s original effective interest rate.

For financial assets carried at cost less impairment, the impairment loss is the difference between the asset’s carrying amount and the best estimate of the amount that would be received for the asset if it were to be sold at the reporting date.

Where indicators exist for a decrease in impairment loss, and the decrease can be related objectively to an event occurring after the impairment was recognised, the prior impairment loss is tested to determine reversal. An impairment loss is reversed on an individual impaired financial asset to the extent that the revised recoverable value does not lead to a revised carrying amount higher than the carrying value had no impairment been recognised.

 

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 4 (2023 - 4).

 

The Shack Revolution (Hereford) Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024

 

4

Tangible assets

Leasehold improvements
£

Plant, bar and kitchen equipment
 £

Computer equipment
 £

Total
£

Cost

At 1 October 2023

60,328

73,748

7,637

141,713

Additions

-

5,252

6,581

11,833

Disposals

-

-

(492)

(492)

At 30 September 2024

60,328

79,000

13,726

153,054

Depreciation

At 1 October 2023

21,834

56,545

5,677

84,056

Charge for the year

6,032

4,758

2,821

13,611

Eliminated on disposal

-

-

(492)

(492)

At 30 September 2024

27,866

61,303

8,006

97,175

Carrying amount

At 30 September 2024

32,462

17,697

5,720

55,879

At 30 September 2023

38,494

17,203

1,960

57,657

 

5

Debtors

2024
£

2023
£

Trade debtors

5,439

9,791

Prepayments

5,638

5,464

11,077

15,255

 

The Shack Revolution (Hereford) Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024

 

6

Creditors

2024
£

2023
£

Due within one year

Trade creditors

17,954

11,328

Amounts due to related parties

290,469

372,469

Taxation and social security

45,070

34,077

Accruals and deferred income

165,752

108,260

Other creditors

9,534

2,467

528,779

528,601

 

7

Related party transactions

Transactions with parent
At the balance sheet date the amount due to the parent company was £290,469 (2023 - £372,469).

 

8

Parent and ultimate parent undertaking

The company's immediate parent is JMRM Holdings Limited, incorporated in England.