2023-12-012024-11-302024-11-30false10459362ABERYSTWYTH SOFT DRINKS LTD2025-01-2846341falseiso4217:GBPxbrli:pure104593622023-11-30104593622024-11-30104593622023-12-012024-11-30104593622022-11-30104593622023-11-30104593622022-12-012023-11-3010459362bus:SmallEntities2023-12-012024-11-3010459362bus:AuditExempt-NoAccountantsReport2023-12-012024-11-3010459362bus:FullAccounts2023-12-012024-11-3010459362bus:PrivateLimitedCompanyLtd2023-12-012024-11-3010459362core:WithinOneYear2024-11-3010459362core:AfterOneYear2024-11-3010459362core:WithinOneYear2023-11-3010459362core:AfterOneYear2023-11-3010459362core:ShareCapital2024-11-3010459362core:SharePremium2024-11-3010459362core:RevaluationReserve2024-11-3010459362core:OtherReservesSubtotal2024-11-3010459362core:RetainedEarningsAccumulatedLosses2024-11-3010459362core:ShareCapital2023-11-3010459362core:SharePremium2023-11-3010459362core:RevaluationReserve2023-11-3010459362core:OtherReservesSubtotal2023-11-3010459362core:RetainedEarningsAccumulatedLosses2023-11-3010459362core:LandBuildings2024-11-3010459362core:PlantMachinery2024-11-3010459362core:Vehicles2024-11-3010459362core:FurnitureFittings2024-11-3010459362core:OfficeEquipment2024-11-3010459362core:NetGoodwill2024-11-3010459362core:IntangibleAssetsOtherThanGoodwill2024-11-3010459362core:ListedExchangeTraded2024-11-3010459362core:UnlistedNon-exchangeTraded2024-11-3010459362core:LandBuildings2023-11-3010459362core:PlantMachinery2023-11-3010459362core:Vehicles2023-11-3010459362core:FurnitureFittings2023-11-3010459362core:OfficeEquipment2023-11-3010459362core:NetGoodwill2023-11-3010459362core:IntangibleAssetsOtherThanGoodwill2023-11-3010459362core:ListedExchangeTraded2023-11-3010459362core:UnlistedNon-exchangeTraded2023-11-3010459362core:LandBuildings2023-12-012024-11-3010459362core:PlantMachinery2023-12-012024-11-3010459362core:Vehicles2023-12-012024-11-3010459362core:FurnitureFittings2023-12-012024-11-3010459362core:OfficeEquipment2023-12-012024-11-3010459362core:NetGoodwill2023-12-012024-11-3010459362core:IntangibleAssetsOtherThanGoodwill2023-12-012024-11-3010459362core:ListedExchangeTraded2023-12-012024-11-3010459362core:UnlistedNon-exchangeTraded2023-12-012024-11-3010459362core:MoreThanFiveYears2023-12-012024-11-3010459362core:Non-currentFinancialInstruments2024-11-3010459362core:Non-currentFinancialInstruments2023-11-3010459362dpl:CostSales2023-12-012024-11-3010459362dpl:DistributionCosts2023-12-012024-11-3010459362core:LandBuildings2023-12-012024-11-3010459362core:PlantMachinery2023-12-012024-11-3010459362core:Vehicles2023-12-012024-11-3010459362core:FurnitureFittings2023-12-012024-11-3010459362core:OfficeEquipment2023-12-012024-11-3010459362dpl:AdministrativeExpenses2023-12-012024-11-3010459362core:NetGoodwill2023-12-012024-11-3010459362core:IntangibleAssetsOtherThanGoodwill2023-12-012024-11-3010459362dpl:GroupUndertakings2023-12-012024-11-3010459362dpl:ParticipatingInterests2023-12-012024-11-3010459362dpl:GroupUndertakingscore:ListedExchangeTraded2023-12-012024-11-3010459362core:ListedExchangeTraded2023-12-012024-11-3010459362dpl:GroupUndertakingscore:UnlistedNon-exchangeTraded2023-12-012024-11-3010459362core:UnlistedNon-exchangeTraded2023-12-012024-11-3010459362dpl:CostSales2022-12-012023-11-3010459362dpl:DistributionCosts2022-12-012023-11-3010459362core:LandBuildings2022-12-012023-11-3010459362core:PlantMachinery2022-12-012023-11-3010459362core:Vehicles2022-12-012023-11-3010459362core:FurnitureFittings2022-12-012023-11-3010459362core:OfficeEquipment2022-12-012023-11-3010459362dpl:AdministrativeExpenses2022-12-012023-11-3010459362core:NetGoodwill2022-12-012023-11-3010459362core:IntangibleAssetsOtherThanGoodwill2022-12-012023-11-3010459362dpl:GroupUndertakings2022-12-012023-11-3010459362dpl:ParticipatingInterests2022-12-012023-11-3010459362dpl:GroupUndertakingscore:ListedExchangeTraded2022-12-012023-11-3010459362core:ListedExchangeTraded2022-12-012023-11-3010459362dpl:GroupUndertakingscore:UnlistedNon-exchangeTraded2022-12-012023-11-3010459362core:UnlistedNon-exchangeTraded2022-12-012023-11-3010459362core:NetGoodwill2024-11-3010459362core:IntangibleAssetsOtherThanGoodwill2024-11-3010459362core:LandBuildings2024-11-3010459362core:PlantMachinery2024-11-3010459362core:Vehicles2024-11-3010459362core:FurnitureFittings2024-11-3010459362core:OfficeEquipment2024-11-3010459362core:AfterOneYear2024-11-3010459362core:WithinOneYear2024-11-3010459362core:ListedExchangeTraded2024-11-3010459362core:UnlistedNon-exchangeTraded2024-11-3010459362core:ShareCapital2024-11-3010459362core:SharePremium2024-11-3010459362core:RevaluationReserve2024-11-3010459362core:OtherReservesSubtotal2024-11-3010459362core:RetainedEarningsAccumulatedLosses2024-11-3010459362core:NetGoodwill2023-11-3010459362core:IntangibleAssetsOtherThanGoodwill2023-11-3010459362core:LandBuildings2023-11-3010459362core:PlantMachinery2023-11-3010459362core:Vehicles2023-11-3010459362core:FurnitureFittings2023-11-3010459362core:OfficeEquipment2023-11-3010459362core:AfterOneYear2023-11-3010459362core:WithinOneYear2023-11-3010459362core:ListedExchangeTraded2023-11-3010459362core:UnlistedNon-exchangeTraded2023-11-3010459362core:ShareCapital2023-11-3010459362core:SharePremium2023-11-3010459362core:RevaluationReserve2023-11-3010459362core:OtherReservesSubtotal2023-11-3010459362core:RetainedEarningsAccumulatedLosses2023-11-3010459362core:NetGoodwill2022-11-3010459362core:IntangibleAssetsOtherThanGoodwill2022-11-3010459362core:LandBuildings2022-11-3010459362core:PlantMachinery2022-11-3010459362core:Vehicles2022-11-3010459362core:FurnitureFittings2022-11-3010459362core:OfficeEquipment2022-11-3010459362core:AfterOneYear2022-11-3010459362core:WithinOneYear2022-11-3010459362core:ListedExchangeTraded2022-11-3010459362core:UnlistedNon-exchangeTraded2022-11-3010459362core:ShareCapital2022-11-3010459362core:SharePremium2022-11-3010459362core:RevaluationReserve2022-11-3010459362core:OtherReservesSubtotal2022-11-3010459362core:RetainedEarningsAccumulatedLosses2022-11-3010459362core:AfterOneYear2023-12-012024-11-3010459362core:WithinOneYear2023-12-012024-11-3010459362core:Non-currentFinancialInstrumentscore:CostValuation2023-12-012024-11-3010459362core:Non-currentFinancialInstrumentscore:AdditionsToInvestments2023-12-012024-11-3010459362core:Non-currentFinancialInstrumentscore:RevaluationsIncreaseDecreaseInInvestments2023-12-012024-11-3010459362core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInInvestments2023-12-012024-11-3010459362core:Non-currentFinancialInstrumentscore:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments2023-12-012024-11-3010459362core:Non-currentFinancialInstrumentscore:ImpairmentLossReversalProvisionsForImpairmentInvestments2023-12-012024-11-3010459362core:Non-currentFinancialInstrumentscore:AcquisitionsIncreaseInProvisionsForImpairmentInvestments2023-12-012024-11-3010459362core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInProvisionsForImpairmentInvestments2023-12-012024-11-3010459362core:Non-currentFinancialInstrumentscore:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments2023-12-012024-11-3010459362core:Non-currentFinancialInstrumentscore:CostValuation2024-11-3010459362core:Non-currentFinancialInstrumentscore:AdditionsToInvestments2024-11-3010459362core:Non-currentFinancialInstrumentscore:RevaluationsIncreaseDecreaseInInvestments2024-11-3010459362core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInInvestments2024-11-3010459362core:Non-currentFinancialInstrumentscore:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments2024-11-3010459362core:Non-currentFinancialInstrumentscore:ImpairmentLossReversalProvisionsForImpairmentInvestments2024-11-3010459362core:Non-currentFinancialInstrumentscore:AcquisitionsIncreaseInProvisionsForImpairmentInvestments2024-11-3010459362core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInProvisionsForImpairmentInvestments2024-11-3010459362core:Non-currentFinancialInstrumentscore:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments2024-11-3010459362core:Non-currentFinancialInstrumentscore:CostValuation2023-11-3010459362core:Non-currentFinancialInstrumentscore:AdditionsToInvestments2023-11-3010459362core:Non-currentFinancialInstrumentscore:RevaluationsIncreaseDecreaseInInvestments2023-11-3010459362core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInInvestments2023-11-3010459362core:Non-currentFinancialInstrumentscore:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments2023-11-3010459362core:Non-currentFinancialInstrumentscore:ImpairmentLossReversalProvisionsForImpairmentInvestments2023-11-3010459362core:Non-currentFinancialInstrumentscore:AcquisitionsIncreaseInProvisionsForImpairmentInvestments2023-11-3010459362core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInProvisionsForImpairmentInvestments2023-11-3010459362core:Non-currentFinancialInstrumentscore:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments2023-11-3010459362bus:Director12023-12-012024-11-3010459362bus:Director22023-12-012024-11-30

ABERYSTWYTH SOFT DRINKS LTD

Registered Number
10459362
(England and Wales)

Unaudited Financial Statements for the Year ended
30 November 2024

ABERYSTWYTH SOFT DRINKS LTD
Company Information
for the year from 1 December 2023 to 30 November 2024

Directors

HOWARD, Catherine Elizabeth
HOWARD, Christopher Frank

Registered Address

Aberystwyth Soft Drinks Pen Y Garn
Bow Street
Ceredigion
SY24 5BQ

Registered Number

10459362 (England and Wales)
ABERYSTWYTH SOFT DRINKS LTD
Balance Sheet as at
30 November 2024

Notes

2024

2023

£

£

£

£

Fixed assets
Tangible assets445,03824,626
45,03824,626
Current assets
Stocks556,17974,480
Debtors90,97073,352
Cash at bank and on hand37,41947,444
184,568195,276
Creditors amounts falling due within one year6(75,152)(70,088)
Net current assets (liabilities)109,416125,188
Total assets less current liabilities154,454149,814
Creditors amounts falling due after one year7(11,487)(21,277)
Provisions for liabilities8(7,855)(3,823)
Net assets135,112124,714
Capital and reserves
Called up share capital22
Profit and loss account135,110124,712
Shareholders' funds135,112124,714
The financial statements were approved and authorised for issue by the Board of Directors on 28 January 2025, and are signed on its behalf by:
HOWARD, Catherine Elizabeth
Director
HOWARD, Christopher Frank
Director

Registered Company No. 10459362
ABERYSTWYTH SOFT DRINKS LTD
Notes to the Financial Statements
for the year ended 30 November 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.
Revenue from sale of goods
Revenue from the sale of goods is recognised when the company has transferred to the buyer the significant risks and rewards of ownership of the goods, usually when goods are delivered and legal title has passed. Providing the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the company and the costs incurred or to be incurred in respect of the transition 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.
Foreign currency translation
Transactions in foreign currencies are initially recognised at the rate of exchange ruling at the date of the transaction. At the end of each reporting period foreign currency monetary items are translated at the closing rate of exchange. Non-monetary items that are measured at historical cost are translated at the rate ruling at the date of the transaction. All differences are charged to profit or loss.
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.
Intangible assets
Intangible assets are stated at cost less accumulated amortisation and accumulated impairment losses. The assets are reviewed for impairment if the above factors indicate that the carrying amount may be impaired. Amortisation is included in 'administrative expenses' in the profit and loss account.
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:
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.
2.Average number of employees

20242023
Average number of employees during the year55
3.Intangible assets

Goodwill

Total

££
Cost or valuation
At 01 December 2335,00035,000
At 30 November 2435,00035,000
Amortisation and impairment
At 01 December 2335,00035,000
At 30 November 2435,00035,000
Net book value
At 30 November 24--
At 30 November 23--
4.Tangible fixed assets

Plant & machinery

Vehicles

Office Equipment

Total

££££
Cost or valuation
At 01 December 233,53555,0792,52061,134
Additions-26,880-26,880
At 30 November 243,53581,9592,52088,014
Depreciation and impairment
At 01 December 233,06331,7761,66936,508
Charge for year1186,1372136,468
At 30 November 243,18137,9131,88242,976
Net book value
At 30 November 2435444,04663845,038
At 30 November 2347223,30385124,626
5.Stocks

2024

2023

££
Other stocks56,17974,480
Total56,17974,480
6.Creditors: amounts due within one year

2024

2023

££
Trade creditors / trade payables-920
Bank borrowings and overdrafts9,7839,783
Taxation and social security18,27610,240
Other creditors45,83447,746
Accrued liabilities and deferred income1,2591,399
Total75,15270,088
7.Creditors: amounts due after one year

2024

2023

££
Bank borrowings and overdrafts11,48721,277
Total11,48721,277
8.Provisions for liabilities

2024

2023

££
Net deferred tax liability (asset)7,8553,823
Total7,8553,823