Company Registration No. 05924889 (England and Wales)
CALLESTICK FARM ICE CREAM LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
Vivian House
Newham Road
Truro
Cornwall
United Kingdom
TR1 2DP
CALLESTICK FARM ICE CREAM LIMITED
CONTENTS
Page
Company information
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
CALLESTICK FARM ICE CREAM LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
4
25,000
38,166
Tangible assets
5
2,307,467
2,502,627
Investments
239,163
231,963
2,571,630
2,772,756
Current assets
Stocks
1,277,081
995,999
Debtors
6
658,006
433,895
Cash at bank and in hand
19,169
5,424
1,954,256
1,435,318
Creditors: amounts falling due within one year
7
(2,392,497)
(2,005,094)
Net current liabilities
(438,241)
(569,776)
Total assets less current liabilities
2,133,389
2,202,980
Creditors: amounts falling due after more than one year
8
(1,040,739)
(1,444,200)
Provisions for liabilities
(270,836)
(225,591)
Net assets
821,814
533,189
Capital and reserves
Called up share capital
602
602
Profit and loss reserves
821,212
532,587
Total equity
821,814
533,189
CALLESTICK FARM ICE CREAM LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 2 -
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
For the financial year ended 31 December 2024 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.
The financial statements were approved by the board of directors and authorised for issue on 23 September 2025 and are signed on its behalf by:
Mr S R Parker
Director
Company registration number 05924889 (England and Wales)
CALLESTICK FARM ICE CREAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information
Callestick Farm Ice Cream Limited is a private company limited by shares incorporated in England and Wales. The registered office is Callestock Farm, Callestick, Truro, Cornwall, United Kingdom, TR4 9LL.
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, [modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. 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 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 - goodwill
Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 20 years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
CALLESTICK FARM ICE CREAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
1.4
Intellectual property
Intellectual property is being amortised evenly over its estimate useful life on the following basis:
Intellectual property
3 years
1.5
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
2% on cost
Leasehold land and buildings
2% on cost
Plant and equipment
15% on cost
Computers
33% on cost
Motor vehicles
25% on cost
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.
1.6
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.7
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.8
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
CALLESTICK FARM ICE CREAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account 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.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.9
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.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.10
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
CALLESTICK FARM ICE CREAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Total
36
35
4
Intangible fixed assets
Goodwill
Other
Total
£
£
£
Cost
At 1 January 2024 and 31 December 2024
250,000
2,000
252,000
Amortisation and impairment
At 1 January 2024
212,500
1,334
213,834
Amortisation charged for the year
12,500
666
13,166
At 31 December 2024
225,000
2,000
227,000
Carrying amount
At 31 December 2024
25,000
25,000
At 31 December 2023
37,500
666
38,166
CALLESTICK FARM ICE CREAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
5
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2024
1,481,869
3,302,799
4,784,668
Additions
38,895
138,862
177,757
Disposals
(109,703)
(109,703)
At 31 December 2024
1,520,764
3,331,958
4,852,722
Depreciation and impairment
At 1 January 2024
43,970
2,238,071
2,282,041
Depreciation charged in the year
22,933
294,977
317,910
Eliminated in respect of disposals
(54,696)
(54,696)
At 31 December 2024
66,903
2,478,352
2,545,255
Carrying amount
At 31 December 2024
1,453,861
853,606
2,307,467
At 31 December 2023
1,437,899
1,064,728
2,502,627
Freehold land and buildings with a carrying amount of £1,453,861 (2023 - £1,437,899) have been pledged to secure borrowings of the company. The company is not allowed to pledge these assets as security for other borrowings or to sell them to another entity.
Included within tangible fixed assets are assets purchased using Hire Purchase which have carrying values of £422,916. The assets held under hire purchase were subject to depreciation charges of £125,356.
6
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
354,422
260,916
Other debtors
303,584
172,979
658,006
433,895
CALLESTICK FARM ICE CREAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
7
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans and overdrafts
1,157,603
871,591
Trade creditors
296,334
281,391
Corporation tax
106,477
11,465
Other taxation and social security
225,810
117,508
Other creditors
606,273
723,139
2,392,497
2,005,094
Included within the above are creditors secured upon company assets of £1,333,266. (2023: £1,078,889.) The liabilities take the form of bank loans and overdrafts, plus hire purchase obligations.
8
Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans and overdrafts
820,061
1,035,298
Other creditors
220,678
408,902
1,040,739
1,444,200
Included within the above are creditors secured upon company assets of £1,040,739. (2023: £1,444,200.) The liabilities take the form of bank loans and overdrafts, plus hire purchase obligations.
9
Related party transactions
At the year end, the company owed £175,740 to the Directors, (2023: £150,598).
Payments for contract farming totalling £49,000 (£49,000) were paid at commercial value to two Directors. The same Directors participate in a Partnership that owed the company £211,966 at 31 December 2024. The loan is repayable on demand.
A Limited Company owned by two Directors owed the company £75,056. The loan is repayable on demand.