Registered number
11354489
Trojan Horse Pub Co Ltd
Filleted Accounts
31 May 2025
Trojan Horse Pub Co Ltd
Registered number: 11354489
Balance Sheet
as at 31 May 2025
Notes 2025 2024
£ £
Fixed assets
Intangible assets 3 40,718 -
Tangible assets 4 1,381 -
42,099 -
Current assets
Stocks 950 950
Debtors 5 180 -
Cash at bank and in hand 14,385 3,594
15,515 4,544
Creditors: amounts falling due within one year 6 (57,050) (5,327)
Net current liabilities (41,535) (783)
Total assets less current liabilities 564 (783)
Creditors: amounts falling due after more than one year 7 - (15,230)
Net assets/(liabilities) 564 (16,013)
Capital and reserves
Called up share capital 2 2
Profit and loss account 562 (16,015)
Shareholders' funds 564 (16,013)
The directors are satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006.
The members have not required the company to obtain an audit in accordance with section 476 of the Act.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts.
The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. The profit and loss account has not been delivered to the Registrar of Companies.
Karen Chatburn
Director
Approved by the board on 24 July 2025
Trojan Horse Pub Co Ltd
Notes to the Accounts
for the year ended 31 May 2025
1 Accounting policies
Basis of preparation
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard).
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 from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer. 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.
Intangible fixed assets
Intangible fixed assets are measured at cost less accumulative amortisation and any accumulative impairment losses.
Tangible fixed assets
Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows:
Fixtures, fittings, tools and equipment 25% on reducing balance
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first in first out method. The carrying amount of stock sold is recognised as an expense in the period in which the related revenue is recognised.
Debtors
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts.
Creditors
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method.
Taxation
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. 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.
Provisions
Provisions (ie liabilities of uncertain timing or amount) are recognised when there is an obligation at the reporting date as a result of a past event, it is probable that economic benefit will be transferred to settle the obligation and the amount of the obligation can be estimated reliably.
2 Employees 2025 2024
Number Number
Average number of persons employed by the company 3 1
3 Intangible fixed assets £
Goodwill:
Cost
Additions 42,861
At 31 May 2025 42,861
Amortisation
Provided during the year 2,143
At 31 May 2025 2,143
Net book value
At 31 May 2025 40,718
Goodwill is being written off in equal annual instalments over its estimated economic life of 10 years.
4 Tangible fixed assets
Plant and machinery etc
£
Cost
Additions 1,481
At 31 May 2025 1,481
Depreciation
Charge for the year 100
At 31 May 2025 100
Net book value
At 31 May 2025 1,381
5 Debtors 2025 2024
£ £
Other debtors 180 -
6 Creditors: amounts falling due within one year 2025 2024
£ £
Taxation and social security costs 5,186 401
Other creditors 51,864 4,926
57,050 5,327
7 Creditors: amounts falling due after one year 2025 2024
£ £
Bank loans - 15,230
8 Other information
Trojan Horse Pub Co Ltd is a private company limited by shares and incorporated in England. Its registered office is:
5 Silk Mill Lane
Tutbury
Staffordshire
DE13 9LE
Trojan Horse Pub Co Ltd 11354489 false 2024-06-01 2025-05-31 2025-05-31 VT Final Accounts April 2025 Karen Chatburn No description of principal activity 11354489 2023-06-01 2024-05-31 11354489 core:WithinOneYear 2024-05-31 11354489 core:AfterOneYear 2024-05-31 11354489 core:ShareCapital 2024-05-31 11354489 core:RetainedEarningsAccumulatedLosses 2024-05-31 11354489 2024-06-01 2025-05-31 11354489 bus:PrivateLimitedCompanyLtd 2024-06-01 2025-05-31 11354489 bus:AuditExemptWithAccountantsReport 2024-06-01 2025-05-31 11354489 bus:Director40 2024-06-01 2025-05-31 11354489 1 2024-06-01 2025-05-31 11354489 2 2024-06-01 2025-05-31 11354489 core:Goodwill 2024-06-01 2025-05-31 11354489 core:PlantMachinery 2024-06-01 2025-05-31 11354489 countries:England 2024-06-01 2025-05-31 11354489 bus:FRS102 2024-06-01 2025-05-31 11354489 bus:FilletedAccounts 2024-06-01 2025-05-31 11354489 2025-05-31 11354489 core:WithinOneYear 2025-05-31 11354489 core:AfterOneYear 2025-05-31 11354489 core:ShareCapital 2025-05-31 11354489 core:RetainedEarningsAccumulatedLosses 2025-05-31 11354489 core:Goodwill 2025-05-31 11354489 core:PlantMachinery 2025-05-31 11354489 2024-05-31 iso4217:GBP xbrli:pure