IRIS Accounts Production v25.1.4.42 04185433 Board of Directors 1.4.24 31.3.25 31.3.25 false true false false true false Ordinary 1.00000 iso4217:GBP iso4217:USD iso4217:EUR xbrli:shares xbrli:pure utr:tonnes utr:kWh 04185433 2024-03-31 04185433 2025-03-31 04185433 2024-04-01 2025-03-31 04185433 2023-03-31 04185433 2023-04-01 2024-03-31 04185433 2024-03-31 04185433 ns15:EnglandWales 2024-04-01 2025-03-31 04185433 ns14:PoundSterling 2024-04-01 2025-03-31 04185433 ns10:Director1 2024-04-01 2025-03-31 04185433 ns10:PrivateLimitedCompanyLtd 2024-04-01 2025-03-31 04185433 ns10:SmallEntities 2024-04-01 2025-03-31 04185433 ns10:AuditExempt-NoAccountantsReport 2024-04-01 2025-03-31 04185433 ns10:SmallCompaniesRegimeForDirectorsReport 2024-04-01 2025-03-31 04185433 ns10:SmallCompaniesRegimeForAccounts 2024-04-01 2025-03-31 04185433 ns10:FullAccounts 2024-04-01 2025-03-31 04185433 ns10:OrdinaryShareClass1 2024-04-01 2025-03-31 04185433 ns10:Director2 2024-04-01 2025-03-31 04185433 ns10:CompanySecretary1 2024-04-01 2025-03-31 04185433 ns10:RegisteredOffice 2024-04-01 2025-03-31 04185433 ns5:CurrentFinancialInstruments 2025-03-31 04185433 ns5:CurrentFinancialInstruments 2024-03-31 04185433 ns5:Non-currentFinancialInstruments 2025-03-31 04185433 ns5:Non-currentFinancialInstruments 2024-03-31 04185433 ns5:ShareCapital 2025-03-31 04185433 ns5:ShareCapital 2024-03-31 04185433 ns5:RetainedEarningsAccumulatedLosses 2025-03-31 04185433 ns5:RetainedEarningsAccumulatedLosses 2024-03-31 04185433 ns5:PlantMachinery 2024-04-01 2025-03-31 04185433 ns5:FurnitureFittings 2024-04-01 2025-03-31 04185433 ns5:MotorVehicles 2024-04-01 2025-03-31 04185433 ns5:PlantMachinery 2024-03-31 04185433 ns5:FurnitureFittings 2024-03-31 04185433 ns5:MotorVehicles 2024-03-31 04185433 ns5:PlantMachinery 2025-03-31 04185433 ns5:FurnitureFittings 2025-03-31 04185433 ns5:MotorVehicles 2025-03-31 04185433 ns5:PlantMachinery 2024-03-31 04185433 ns5:FurnitureFittings 2024-03-31 04185433 ns5:MotorVehicles 2024-03-31 04185433 ns5:MotorVehicles ns5:LeasedAssetsHeldAsLessee 2024-03-31 04185433 ns5:MotorVehicles ns5:LeasedAssetsHeldAsLessee 2024-04-01 2025-03-31 04185433 ns5:MotorVehicles ns5:LeasedAssetsHeldAsLessee 2025-03-31 04185433 ns5:MotorVehicles ns5:LeasedAssetsHeldAsLessee 2024-03-31 04185433 ns5:WithinOneYear ns5:CurrentFinancialInstruments 2025-03-31 04185433 ns5:WithinOneYear ns5:CurrentFinancialInstruments 2024-03-31 04185433 ns5:Non-currentFinancialInstruments 2024-04-01 2025-03-31 04185433 ns10:OrdinaryShareClass1 2025-03-31

REGISTERED NUMBER: 04185433 (England and Wales)

UNAUDITED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2025

FOR

PROPHETTS SOFT DRINKS LIMITED

PROPHETTS SOFT DRINKS LIMITED (REGISTERED NUMBER: 04185433) |

CONTENTS OF THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 MARCH 2025

Page |

| Company Information | 1 |

| Balance Sheet | 2 |

| Notes to the Financial Statements | 4 |

| PROPHETTS SOFT DRINKS LIMITED |

COMPANY INFORMATION

FOR THE YEAR ENDED 31 MARCH 2025

| DIRECTORS: | M Prophett

| Mrs J O Prophett

| SECRETARY: | Mrs J O Prophett

| REGISTERED OFFICE: | South Stour Offices

| South Stour Road

| Mersham

| Ashford

| Kent

| TN25 7HS

| REGISTERED NUMBER: | 04185433 (England and Wales)

| ACCOUNTANTS: | Cassidys Chartered Accountants

| South Stour Offices

| South Stour Road

| Mersham

| Ashford

| Kent

| TN25 7HS

PROPHETTS SOFT DRINKS LIMITED (REGISTERED NUMBER: 04185433) |

BALANCE SHEET

31 MARCH 2025

| 31.3.25 | 31.3.24 |

| Notes | £ | £ | £ | £ |

FIXED ASSETS

Tangible assets | 4 | 6,166 |  | 15,369 |  |

CURRENT ASSETS

Stocks | 3,469 |  | 4,176 |  |

Debtors | 5 | 31,151 |  | 18,358 |  |

Cash at bank and in hand | 84 |  | 3,188 |  |

34,704 |  | 25,722 |  |

CREDITORS

Amounts falling due within one year | 6 | 237,595 |  | 243,461 |  |

NET CURRENT LIABILITIES | (202,891 | ) | (217,739 | ) |

TOTAL ASSETS LESS CURRENT LIABILITIES | (196,725 | ) | (202,370 | ) |

CREDITORS

Amounts falling due after more than one year | 7 | 1,769 |  | 12,232 |  |

NET LIABILITIES | (198,494 | ) | (214,602 | ) |

CAPITAL AND RESERVES

Called up share capital | 8 | 2 |  | 2 |  |

Retained earnings | (198,496 | ) | (214,604 | ) |

SHAREHOLDERS' FUNDS | (198,494 | ) | (214,602 | ) |

PROPHETTS SOFT DRINKS LIMITED (REGISTERED NUMBER: 04185433) |

BALANCE SHEET - continued

31 MARCH 2025

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 March 2025.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 March 2025 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:

(a) | ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and

(b) | preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

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

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 15 September 2025 and were signed on its behalf by:

M Prophett - Director

PROPHETTS SOFT DRINKS LIMITED (REGISTERED NUMBER: 04185433) |

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 MARCH 2025

1. | STATUTORY INFORMATION

| Prophetts Soft Drinks Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

| The presentation currency of the financial statements is the Pound Sterling (£).

2. | ACCOUNTING POLICIES

| Basis of preparing the financial statements

| These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

| Turnover

| Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

| Tangible fixed assets

| Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter.

| Plant and machinery | - | 20% on reducing balance

| Fixtures and fittings | - | 20% on reducing balance

| Motor vehicles | - | 20% on reducing balance

| Stocks

| Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

| Hire purchase and leasing commitments

| Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter.

| The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability.

| Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

| Pension costs and other post-retirement benefits

| The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

| Going concern

| During the year the company made a profit of £16,318 (2024: £462) and at the balance sheet date had net liabilities of £198,284 (2024 - £214,602). These financial statement have been prepared on a going concern basis which assumes continuing support from the company' directors and bankers.

3. | EMPLOYEES AND DIRECTORS

| The average number of employees during the year was 4 (2024 - 4 ) .

PROPHETTS SOFT DRINKS LIMITED (REGISTERED NUMBER: 04185433) |

NOTES TO THE FINANCIAL STATEMENTS - continued

FOR THE YEAR ENDED 31 MARCH 2025

4. | TANGIBLE FIXED ASSETS

| Fixtures |

| Plant and |  | and |  | Motor |

| machinery |  | fittings |  | vehicles |  | Totals

£ | £ | £ | £ |

| COST

| At 1 April 2024 | 276 |  | 8,380 |  | 40,898 |  | 49,554 |  |

| Additions | 547 |  | 142 |  | 350 |  | 1,039 |  |

| Disposals | - |  | - |  | (21,244 | ) | (21,244 | ) |

| At 31 March 2025 | 823 |  | 8,522 |  | 20,004 |  | 29,349 |  |

| DEPRECIATION

| At 1 April 2024 | 239 |  | 6,413 |  | 27,533 |  | 34,185 |  |

| Charge for year | 116 |  | 421 |  | 1,003 |  | 1,540 |  |

| Eliminated on disposal | - |  | - |  | (12,542 | ) | (12,542 | ) |

| At 31 March 2025 | 355 |  | 6,834 |  | 15,994 |  | 23,183 |  |

| NET BOOK VALUE

| At 31 March 2025 | 468 |  | 1,688 |  | 4,010 |  | 6,166 |  |

| At 31 March 2024 | 37 |  | 1,967 |  | 13,365 |  | 15,369 |  |

| Fixed assets, included in the above, which are held under hire purchase contracts are as follows:

| Motor

| vehicles

£ |

| COST

| At 1 April 2024 | 21,244 |  |

| Disposals | (21,244 | ) |

| At 31 March 2025 | - |  |

| DEPRECIATION

| At 1 April 2024 | 12,542 |  |

| Eliminated on disposal | (12,542 | ) |

| At 31 March 2025 | - |  |

| NET BOOK VALUE

| At 31 March 2025 | - |  |

| At 31 March 2024 | 8,702 |  |

5. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |

| 31.3.25 |  | 31.3.24

£ | £ |

| Trade debtors | 30,585 |  | 18,093 |  |

| Other debtors | 566 |  | 265 |  |

31,151 |  | 18,358 |  |

PROPHETTS SOFT DRINKS LIMITED (REGISTERED NUMBER: 04185433) |

NOTES TO THE FINANCIAL STATEMENTS - continued

FOR THE YEAR ENDED 31 MARCH 2025

6. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |

| 31.3.25 |  | 31.3.24

£ | £ |

| Bank loans and overdrafts | 21,211 |  | 15,178 |  |

| Hire purchase contracts | - |  | 2,502 |  |

| Trade creditors | 38,426 |  | 40,984 |  |

| Taxation and social security | 2,364 |  | 2,724 |  |

| Other creditors | 175,594 |  | 182,073 |  |

237,595 |  | 243,461 |  |

7. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR |

| 31.3.25 |  | 31.3.24

£ | £ |

| Bank loans | 1,769 |  | 12,232 |  |

| Bank loans and overdrafts are secured against the company's assets, and directors personal guarantees.

8. | CALLED UP SHARE CAPITAL

| Allotted, issued and fully paid:

| Number: | Class: | Nominal | 31.3.25 |  | 31.3.24

| value: | £ | £ |

| 2 | Ordinary | 1 | 2 |  | 2 |  |

9. | RELATED PARTY DISCLOSURES

| Mr M Prophett and Mrs J Prophett - Directors and Shareholders

| At the balance sheet date Prophetts Soft Drinks Limited owed Mr and Mrs Prophett £172,516 (2024 - £179,130)

10. | ULTIMATE CONTROLLING PARTY

| The company is controlled by the directors who between them own 100% of the issued share capital.