Caseware UK (AP4) 2024.0.164 2024.0.164 2024-12-312024-12-315false52024-01-01falsetrueNo description of principal activitytrueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 10334545 2024-01-01 2024-12-31 10334545 2023-01-01 2023-12-31 10334545 2024-12-31 10334545 2023-12-31 10334545 c:Director2 2024-01-01 2024-12-31 10334545 d:CurrentFinancialInstruments 2024-12-31 10334545 d:CurrentFinancialInstruments 2023-12-31 10334545 d:Non-currentFinancialInstruments 2024-12-31 10334545 d:Non-currentFinancialInstruments 2023-12-31 10334545 d:CurrentFinancialInstruments d:WithinOneYear 2024-12-31 10334545 d:CurrentFinancialInstruments d:WithinOneYear 2023-12-31 10334545 d:Non-currentFinancialInstruments d:AfterOneYear 2024-12-31 10334545 d:Non-currentFinancialInstruments d:AfterOneYear 2023-12-31 10334545 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2024-12-31 10334545 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2023-12-31 10334545 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2024-12-31 10334545 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2023-12-31 10334545 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2024-12-31 10334545 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2023-12-31 10334545 d:ShareCapital 2024-12-31 10334545 d:ShareCapital 2023-12-31 10334545 d:RetainedEarningsAccumulatedLosses 2024-12-31 10334545 d:RetainedEarningsAccumulatedLosses 2023-12-31 10334545 c:OrdinaryShareClass1 2024-01-01 2024-12-31 10334545 c:OrdinaryShareClass1 2024-12-31 10334545 c:OrdinaryShareClass1 2023-12-31 10334545 c:FRS102 2024-01-01 2024-12-31 10334545 c:AuditExempt-NoAccountantsReport 2024-01-01 2024-12-31 10334545 c:FullAccounts 2024-01-01 2024-12-31 10334545 c:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 10334545 e:PoundSterling 2024-01-01 2024-12-31 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 10334545










GREEN ROOM BRANDS LIMITED








UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 31 DECEMBER 2024

 
GREEN ROOM BRANDS LIMITED
REGISTERED NUMBER: 10334545

BALANCE SHEET
AS AT 31 DECEMBER 2024

2024
2023
Note
£
£

  

Current assets
  

Stocks
 5 
216,231
250,282

Debtors: amounts falling due within one year
 6 
173,304
228,012

Cash at bank and in hand
 7 
119,524
228,633

  
509,059
706,927

Current liabilities
  

Creditors: amounts falling due within one year
 8 
(700,974)
(798,732)

Net current liabilities
  
 
 
(191,915)
 
 
(91,805)

Total assets less current liabilities
  
(191,915)
(91,805)

Creditors: amounts falling due after more than one year
 9 
(3,379,691)
(3,344,691)

Net liabilities
  
(3,571,606)
(3,436,496)


Capital and reserves
  

Called up share capital 
 11 
10,000
10,000

Profit and loss account
  
(3,581,606)
(3,446,496)

  
(3,571,606)
(3,436,496)


Page 1

 
GREEN ROOM BRANDS LIMITED
REGISTERED NUMBER: 10334545

BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2024

The directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

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 financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

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

The Company has opted not to file the statement of comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




P J Woodward
Director

Date: 1 September 2025

The notes on pages 3 to 7 form part of these financial statements.

Page 2

 
GREEN ROOM BRANDS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

1.


General information

Green Room Brands Limited is a limited liability company incorporated in England and Wales. The address of its registered office is Fourth Floor Abbots House, Abbey Street, Reading, Berkshire, RG1 3BD. 

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with FRS 102 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland' and the requirements of the Companies Act 2006. 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.

 
2.2

Going concern

The financial statements have been prepared on a going concern basis, which assumes the support of the directors and shareholders.

 
2.3

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Company has transferred the significant risks and rewards of ownership to the buyer;
the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

 
2.4

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Work in progress and finished goods include labour and attributable overheads.

At each balance sheet date, stocks are assessed for impairment. If stock is 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.

 
2.5

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

Page 3

 
GREEN ROOM BRANDS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.6

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.7

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.8

Government grants

Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to profit or loss at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income.
Grants of a revenue nature are recognised in the Statement of comprehensive income in the same period as the related expenditure.

 
2.9

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

  
2.10

Pensions

Defined contribution pension plan
The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.
The contributions are recognised as an expense in the Statement of comprehensive income when they fall due. Amounts not paid are shown in other creditors as a liability in the Balance sheet. The assets of the plan are held separately from the Company in independently administered funds.

 
2.11

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

Page 4

 
GREEN ROOM BRANDS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

3.


Employees

The average monthly number of employees, including directors, during the year was 5 (2023 - 5).


4.


Taxation

A deferred tax asset has not been recognised in respect of timing differences relating to capital allowances and trading losses at the balance sheet date as it is not certain that the asset will be recovered. The amount of the deferred tax asset not recognised at the balance sheet date is £895,402 (2023: £866,228)


5.


Stocks

2024
2023
£
£

Raw materials, finished goods and goods for resale
216,231
250,282



6.


Debtors

2024
2023
£
£


Trade debtors
163,935
209,391

Other debtors
444
6,608

Prepayments and accrued income
8,925
12,013

173,304
228,012



7.


Cash and cash equivalents

2024
2023
£
£

Cash at bank and in hand
119,524
228,633


Page 5

 
GREEN ROOM BRANDS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

8.


Creditors: amounts falling due within one year

2024
2023
£
£

Bank loans
10,000
10,000

Trade creditors
453,899
597,795

Other taxation and social security
42,244
42,048

Other creditors
1,365
-

Accruals and deferred income
193,466
148,889

700,974
798,732



9.


Creditors: amounts falling due after more than one year

2024
2023
£
£

Bank loans
5,000
15,000

Other loans
3,374,691
3,329,691

3,379,691
3,344,691


No security is given for the bank loan. 
Other loans consist of loans from shareholders. The loans are non-interest bearing.


10.


Loans


Analysis of the maturity of loans is given below:


2024
2023
£
£

Amounts falling due within one year

Bank loan
10,000
10,000

Amounts falling due 1-2 years

Bank loan
5,000
10,000

Amounts falling due 2-5 years

Bank loan
-
5,000

Amounts falling due after more than 5 years

Other loans
3,374,691
3,329,691

3,389,691
3,354,691


Page 6

 
GREEN ROOM BRANDS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

11.


Share capital

2024
2023
£
£
Allotted, called up and fully paid



10,000 (2023 - 10,000) Ordinary shares of 1.00
10,000
10,000



12.


Controlling party

The Company is not controlled by any one individual.


Page 7