Authentic Vapes Ltd 13382871 false 2024-06-01 2025-05-31 2025-05-31 The principal activity of the company is Retail sale of tobacco products in specialised stores Digita Accounts Production Advanced 6.30.9574.0 true true 13382871 2024-06-01 2025-05-31 13382871 2025-05-31 13382871 core:CurrentFinancialInstruments 2025-05-31 13382871 core:CurrentFinancialInstruments core:WithinOneYear 2025-05-31 13382871 core:FurnitureFittingsToolsEquipment 2025-05-31 13382871 core:MotorVehicles 2025-05-31 13382871 bus:SmallEntities 2024-06-01 2025-05-31 13382871 bus:AuditExemptWithAccountantsReport 2024-06-01 2025-05-31 13382871 bus:FullAccounts 2024-06-01 2025-05-31 13382871 bus:SmallCompaniesRegimeForAccounts 2024-06-01 2025-05-31 13382871 bus:RegisteredOffice 2024-06-01 2025-05-31 13382871 bus:Director1 2024-06-01 2025-05-31 13382871 bus:PrivateLimitedCompanyLtd 2024-06-01 2025-05-31 13382871 core:FurnitureFittingsToolsEquipment 2024-06-01 2025-05-31 13382871 core:MotorVehicles 2024-06-01 2025-05-31 13382871 core:OfficeEquipment 2024-06-01 2025-05-31 13382871 core:PlantMachinery 2024-06-01 2025-05-31 13382871 1 2024-06-01 2025-05-31 13382871 countries:England 2024-06-01 2025-05-31 13382871 2024-05-31 13382871 core:FurnitureFittingsToolsEquipment 2024-05-31 13382871 core:MotorVehicles 2024-05-31 13382871 2023-06-01 2024-05-31 13382871 2024-05-31 13382871 core:CurrentFinancialInstruments 2024-05-31 13382871 core:CurrentFinancialInstruments core:WithinOneYear 2024-05-31 13382871 core:FurnitureFittingsToolsEquipment 2024-05-31 13382871 core:MotorVehicles 2024-05-31 iso4217:GBP xbrli:pure

Registration number: 13382871

Authentic Vapes Ltd

Unaudited Filleted Financial Statements

for the Year Ended 31 May 2025

 

Authentic Vapes Ltd

Contents

Balance Sheet

1

Notes to the Unaudited Financial Statements

2 to 7

 

Authentic Vapes Ltd

(Registration number: 13382871)
Balance Sheet as at 31 May 2025

Note

2025
£

2024
£

Fixed assets

 

Tangible assets

4

69,574

50,006

Current assets

 

Stocks

5

220,000

220,000

Debtors

6

1,102,113

734,631

Cash at bank and in hand

 

837

839

 

1,322,950

955,470

Creditors: Amounts falling due within one year

7

(464,857)

(345,379)

Net current assets

 

858,093

610,091

Net assets

 

927,667

660,097

Capital and reserves

 

Called up share capital

1

1

Retained earnings

927,666

660,096

Shareholders' funds

 

927,667

660,097

For the financial year ending 31 May 2025 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 accounts for the year in question in accordance with section 476; and

The director acknowledges his 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 director has not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the director on 17 July 2025
 

.........................................
Mr Tom Mellor
Director

 

Authentic Vapes Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

1

General information

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

The address of its registered office is:
19 The Strand
Stoke on Trent
Staffordshire
ST3 2JF
England

These financial statements were authorised for issue by the director on 17 July 2025.

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 that as disclosed in the accounting policies certain items are shown at fair value.

Going concern

The financial statements have been prepared on a going concern basis.

Judgements

The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

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.

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.

 

Authentic Vapes Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

Tax

The tax expense for the period comprises current tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Tangible assets

Tangible assets are stated in the balance sheet 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

Office Equipment

15% Reducing balance

Plant and Machinery

20% Reducing balance

Impairment

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.

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 are largely independent of the cash inflows from other assets or groups of assets.
 

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.

 

Authentic Vapes Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

Financial instruments

Recognition and measurement
A financial asset or financial liability is recognised only when the company becomes a party to the contractual provisions of the instrument.

Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.

Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss immediately.

For all equity instruments regardless of significance, and other financial assets that are individually significant, these are assessed individually for impairment. Other financial assets or either assessed individually or grouped on the basis or similar credit risk characteristics.


 

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 17 (2024 - 17).

 

Authentic Vapes Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

4

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 June 2024

68,016

14,750

82,766

Additions

-

45,515

45,515

Disposals

-

(14,750)

(14,750)

At 31 May 2025

68,016

45,515

113,531

Depreciation

At 1 June 2024

26,306

6,454

32,760

Charge for the year

6,272

11,379

17,651

Eliminated on disposal

-

(6,454)

(6,454)

At 31 May 2025

32,578

11,379

43,957

Carrying amount

At 31 May 2025

35,438

34,136

69,574

At 31 May 2024

41,710

8,296

50,006

5

Stocks

2025
£

2024
£

Other inventories

220,000

220,000

6

Debtors

Current

2025
£

2024
£

Trade debtors

52,559

47,229

Prepayments

39,397

37,527

Other debtors

1,010,157

649,875

 

1,102,113

734,631

7

Creditors

Creditors: amounts falling due within one year

 

Authentic Vapes Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

Note

2025
£

2024
£

Due within one year

 

Loans and borrowings

8

248,959

-

Trade creditors

 

47,051

4,071

Taxation and social security

 

145,384

188,816

Accruals and deferred income

 

3,475

3,237

Other creditors

 

19,988

149,255

 

464,857

345,379

8

Loans and borrowings

2025
£

2024
£

Current loans and borrowings

Bank borrowings

248,959

-

9

Related party transactions

All transactions undertaken with related parties were under normal market conditions and/or not material.

 

Authentic Vapes Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

10

Non adjusting events after the financial period

There were no material events to report up to the date of approval of the financial statements by the board.