Company Registration No. SC184461 (Scotland)
Black Isle Brewing Co. Limited
Unaudited financial statements
for the year ended 30 April 2025
Pages for filing with the registrar
Black Isle Brewing Co. Limited
Contents
Page
Statement of financial position
1 - 2
Notes to the financial statements
3 - 8
Black Isle Brewing Co. Limited
Statement of financial position
As at 30 April 2025
1
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
3
26,868
32,108
Tangible assets
4
5,034,747
2,562,359
5,061,615
2,594,467
Current assets
Stocks
327,075
344,585
Debtors
5
633,453
468,989
Cash at bank and in hand
906,179
1,563,725
1,866,707
2,377,299
Creditors: amounts falling due within one year
6
(1,028,582)
(1,439,392)
Net current assets
838,125
937,907
Total assets less current liabilities
5,899,740
3,532,374
Creditors: amounts falling due after more than one year
7
(2,616,451)
(1,244,516)
Provisions for liabilities
(265,463)
(210,232)
Net assets
3,017,826
2,077,626
Capital and reserves
Called up share capital
8
10,002
10,002
Profit and loss reserves
3,007,824
2,067,624
Total equity
3,017,826
2,077,626

The directors of the company have elected not to include a copy of the income statement within the financial statements.true

For the financial year ended 30 April 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

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.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

Black Isle Brewing Co. Limited
Statement of financial position (continued)
As at 30 April 2025
2
The financial statements were approved by the board of directors and authorised for issue on 2 September 2025 and are signed on its behalf by:
David Gladwin
Director
Company Registration No. SC184461
Black Isle Brewing Co. Limited
Notes to the financial statements
For the year ended 30 April 2025
3
1
Accounting policies
Company information

Black Isle Brewing Co. Limited is a private company limited by shares incorporated in Scotland. The registered office is Taeblair, Munlochy, Ross-shire, IV8 8NZ.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
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.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.3
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Patents and trademarks
10% per annum straight line basis
1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Freehold land and buildings
0% - 5% per annum straight line basis
Leasehold property improvements
5% per annum straight line basis
Plant and machinery
20% per annum reducing balance basis
Fixtures, fittings & equipment
25% per annum straight line basis
Motor vehicles
25% per annum reducing balance basis
Black Isle Brewing Co. Limited
Notes to the financial statements (continued)
For the year ended 30 April 2025
1
Accounting policies (continued)
4

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of 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). 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.

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to sell, which is equivalent to net realisable value.

1.7
Cash and cash equivalents

Cash at bank and in hand are basic financial assets and include cash in hand, deposits held at call with banks and other short-term liquid investments with original maturities of three months or less. Bank overdrafts are shown within borrowings in current liabilities.

1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention 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, 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.

Classification of financial liabilities

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.

Black Isle Brewing Co. Limited
Notes to the financial statements (continued)
For the year ended 30 April 2025
1
Accounting policies (continued)
5
Basic financial liabilities

Basic financial liabilities, including creditors, bank loans and loans from fellow group companies 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.

1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.10
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

1.12
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.13
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

Government grants relating to turnover are recognised as income over the periods when the related costs are incurred. Grants relating to an asset are recognised in income systematically over the asset's expected useful life. If part of such a grant is deferred it is recognised as deferred income rather than being deducted from the asset's carrying amount.

Black Isle Brewing Co. Limited
Notes to the financial statements (continued)
For the year ended 30 April 2025
6
2
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2025
2024
Number
Number
Total
66
69
3
Intangible fixed assets
Patents and trademarks
£
Cost
At 1 May 2024
101,712
Additions
5,057
At 30 April 2025
106,769
Amortisation and impairment
At 1 May 2024
69,604
Amortisation charged for the year
10,297
At 30 April 2025
79,901
Carrying amount
At 30 April 2025
26,868
At 30 April 2024
32,108
Black Isle Brewing Co. Limited
Notes to the financial statements (continued)
For the year ended 30 April 2025
7
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 May 2024
3,277,895
2,421,242
5,699,137
Additions
2,255,033
504,980
2,760,013
Disposals
(4,250)
(142,942)
(147,192)
At 30 April 2025
5,528,678
2,783,280
8,311,958
Depreciation and impairment
At 1 May 2024
1,168,228
1,968,550
3,136,778
Depreciation charged in the year
165,973
116,350
282,323
Eliminated in respect of disposals
(4,235)
(137,655)
(141,890)
At 30 April 2025
1,329,966
1,947,245
3,277,211
Carrying amount
At 30 April 2025
4,198,712
836,035
5,034,747
At 30 April 2024
2,109,667
452,692
2,562,359
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
149,577
184,416
Corporation tax recoverable
91,080
23,038
Other debtors
392,796
261,535
633,453
468,989
6
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
230,441
247,678
Trade creditors
198,595
182,813
Corporation tax
202,886
335,094
Other taxation and social security
248,741
200,840
Other creditors
147,919
472,967
1,028,582
1,439,392

The bank loans are secured against the land and buildings owned by the company.

Black Isle Brewing Co. Limited
Notes to the financial statements (continued)
For the year ended 30 April 2025
8
7
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans
2,450,203
1,128,005
Other creditors
166,248
116,511
2,616,451
1,244,516

The bank loans are secured against the land and buildings owned by the company.

8
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A shares of £1 each
9,502
9,502
9,502
9,502
Ordinary B shares of £1 each
500
500
500
500
10,002
10,002
10,002
10,002
2025-04-302024-05-01falsefalsefalseCCH SoftwareCCH Accounts Production 2024.301No description of principal activityDavid GladwinJulia-Jane GladwinJulia-Jane GladwinSC1844612024-05-012025-04-30SC1844612025-04-30SC1844612024-04-30SC184461core:IntangibleAssetsOtherThanGoodwill2025-04-30SC184461core:IntangibleAssetsOtherThanGoodwill2024-04-30SC184461core:LandBuildings2025-04-30SC184461core:OtherPropertyPlantEquipment2025-04-30SC184461core:LandBuildings2024-04-30SC184461core:OtherPropertyPlantEquipment2024-04-30SC184461core:CurrentFinancialInstrumentscore:WithinOneYear2025-04-30SC184461core:CurrentFinancialInstrumentscore:WithinOneYear2024-04-30SC184461core:Non-currentFinancialInstrumentscore:AfterOneYear2025-04-30SC184461core:Non-currentFinancialInstrumentscore:AfterOneYear2024-04-30SC184461core:CurrentFinancialInstruments2025-04-30SC184461core:CurrentFinancialInstruments2024-04-30SC184461core:Non-currentFinancialInstruments2025-04-30SC184461core:Non-currentFinancialInstruments2024-04-30SC184461core:ShareCapital2025-04-30SC184461core:ShareCapital2024-04-30SC184461core:RetainedEarningsAccumulatedLosses2025-04-30SC184461core:RetainedEarningsAccumulatedLosses2024-04-30SC184461core:ShareCapitalOrdinaryShares2025-04-30SC184461core:ShareCapitalOrdinaryShares2024-04-30SC184461bus:Director12024-05-012025-04-30SC184461core:IntangibleAssetsOtherThanGoodwill2024-05-012025-04-30SC184461core:PatentsTrademarksLicencesConcessionsSimilar2024-05-012025-04-30SC184461core:LandBuildingscore:OwnedOrFreeholdAssets2024-05-012025-04-30SC184461core:LandBuildingscore:LongLeaseholdAssets2024-05-012025-04-30SC184461core:PlantMachinery2024-05-012025-04-30SC184461core:FurnitureFittings2024-05-012025-04-30SC184461core:MotorVehicles2024-05-012025-04-30SC1844612023-05-012024-04-30SC184461core:IntangibleAssetsOtherThanGoodwill2024-04-30SC184461core:LandBuildings2024-04-30SC184461core:OtherPropertyPlantEquipment2024-04-30SC1844612024-04-30SC184461core:LandBuildings2024-05-012025-04-30SC184461core:OtherPropertyPlantEquipment2024-05-012025-04-30SC184461core:WithinOneYear2025-04-30SC184461core:WithinOneYear2024-04-30SC184461bus:PrivateLimitedCompanyLtd2024-05-012025-04-30SC184461bus:SmallCompaniesRegimeForAccounts2024-05-012025-04-30SC184461bus:FRS1022024-05-012025-04-30SC184461bus:AuditExemptWithAccountantsReport2024-05-012025-04-30SC184461bus:Director22024-05-012025-04-30SC184461bus:CompanySecretary12024-05-012025-04-30SC184461bus:FullAccounts2024-05-012025-04-30xbrli:purexbrli:sharesiso4217:GBP