Woodbine Dairy Limited 04661861 false 2024-07-01 2024-12-31 2024-12-31 The principal activity of the company is milk resale Digita Accounts Production Advanced 6.30.9574.0 true 04661861 2024-07-01 2024-12-31 04661861 2024-12-31 04661861 core:RetainedEarningsAccumulatedLosses 2024-12-31 04661861 core:ShareCapital 2024-12-31 04661861 core:CurrentFinancialInstruments 2024-12-31 04661861 core:CurrentFinancialInstruments core:WithinOneYear 2024-12-31 04661861 core:Non-currentFinancialInstruments 2024-12-31 04661861 core:Non-currentFinancialInstruments core:AfterOneYear 2024-12-31 04661861 core:Goodwill 2024-12-31 04661861 core:MoreThanFiveYears 1 2024-12-31 04661861 core:FurnitureFittingsToolsEquipment 2024-12-31 04661861 core:LandBuildings 2024-12-31 04661861 core:OtherPropertyPlantEquipment 2024-12-31 04661861 bus:SmallEntities 2024-07-01 2024-12-31 04661861 bus:AuditExemptWithAccountantsReport 2024-07-01 2024-12-31 04661861 bus:FilletedAccounts 2024-07-01 2024-12-31 04661861 bus:SmallCompaniesRegimeForAccounts 2024-07-01 2024-12-31 04661861 bus:RegisteredOffice 2024-07-01 2024-12-31 04661861 bus:CompanySecretaryDirector1 2024-07-01 2024-12-31 04661861 bus:Director1 2024-07-01 2024-12-31 04661861 bus:PrivateLimitedCompanyLtd 2024-07-01 2024-12-31 04661861 bus:Agent1 2024-07-01 2024-12-31 04661861 core:Goodwill 2024-07-01 2024-12-31 04661861 core:FurnitureFittingsToolsEquipment 2024-07-01 2024-12-31 04661861 core:LandBuildings 2024-07-01 2024-12-31 04661861 core:OtherPropertyPlantEquipment 2024-07-01 2024-12-31 04661861 core:PlantMachinery 2024-07-01 2024-12-31 04661861 1 2024-07-01 2024-12-31 04661861 countries:EnglandWales 2024-07-01 2024-12-31 04661861 2024-06-30 04661861 core:Goodwill 2024-06-30 04661861 core:FurnitureFittingsToolsEquipment 2024-06-30 04661861 core:LandBuildings 2024-06-30 04661861 core:OtherPropertyPlantEquipment 2024-06-30 04661861 2023-07-01 2024-06-30 04661861 2024-06-30 04661861 core:RetainedEarningsAccumulatedLosses 2024-06-30 04661861 core:ShareCapital 2024-06-30 04661861 core:CurrentFinancialInstruments 2024-06-30 04661861 core:CurrentFinancialInstruments core:WithinOneYear 2024-06-30 04661861 core:Non-currentFinancialInstruments 2024-06-30 04661861 core:Non-currentFinancialInstruments core:AfterOneYear 2024-06-30 04661861 core:Goodwill 2024-06-30 04661861 core:MoreThanFiveYears 1 2024-06-30 04661861 core:FurnitureFittingsToolsEquipment 2024-06-30 04661861 core:LandBuildings 2024-06-30 04661861 core:OtherPropertyPlantEquipment 2024-06-30 iso4217:GBP xbrli:pure

REGISTRAR OF COMPANIES

Registration number: 04661861

Woodbine Dairy Limited

Unaudited Financial Statements

1 July 2024 to 31 December 2024

image-name

 

Woodbine Dairy Limited

Contents

Accountants' Report

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

4

 

Chartered Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
Woodbine Dairy Limited
for the Period Ended 31 December 2024

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Woodbine Dairy Limited for the period ended 31 December 2024 as set out on pages 2 to 10 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at http://www.icaew.com/regulation.

This report is made solely to the Board of Directors of Woodbine Dairy Limited, as a body, in accordance with the terms of our engagement letter dated 1 February 2022. Our work has been undertaken solely to prepare for your approval the accounts of Woodbine Dairy Limited and state those matters that we have agreed to state to the Board of Directors of Woodbine Dairy Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Woodbine Dairy Limited and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that Woodbine Dairy Limited has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and profit of Woodbine Dairy Limited. You consider that Woodbine Dairy Limited is exempt from the statutory audit requirement for the period.

We have not been instructed to carry out an audit or a review of the accounts of Woodbine Dairy Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory accounts.



Dodd & Co Limited
Chartered Accountants
FIFTEEN Rosehill
Montgomery Way
Rosehill Estate
CARLISLE
CA1 2RW

15 August 2025

 

Woodbine Dairy Limited

(Registration number: 04661861)
Balance Sheet as at 31 December 2024

Note

31 December 2024
£

30 June 2024
£

Fixed assets

 

Intangible assets

4

170,580

195,913

Tangible assets

5

1,707,655

1,777,165

Investment property

6

2,228,141

2,187,785

 

4,106,376

4,160,863

Current assets

 

Stocks

59,203

44,192

Debtors

7

542,465

493,417

Cash at bank and in hand

 

1,593,843

1,616,522

 

2,195,511

2,154,131

Creditors: Amounts falling due within one year

8

(756,147)

(827,994)

Net current assets

 

1,439,364

1,326,137

Total assets less current liabilities

 

5,545,740

5,487,000

Creditors: Amounts falling due after more than one year

8

(969,023)

(1,024,266)

Provisions for liabilities

(177,302)

(199,399)

Net assets

 

4,399,415

4,263,335

Capital and reserves

 

Allotted, called up and fully paid share capital

100

100

Non-distributable reserve

 

250,712

250,712

Profit and loss account

4,148,603

4,012,523

Total equity

 

4,399,415

4,263,335

 

Woodbine Dairy Limited

(Registration number: 04661861)
Balance Sheet as at 31 December 2024 (continued)

For the financial period ending 31 December 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the period in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 15 August 2025 and signed on its behalf by:
 

.........................................

P Beck

Director

.........................................

A Beck

Company secretary and director

 

Woodbine Dairy Limited

Notes to the Unaudited Financial Statements for the Period from 1 July 2024 to 31 December 2024

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
The Farmhouse
Barrow House Farm
Woodbine Lane
NEWTON IN FURNESS
LA13 0NF

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Disclosure of long or short period

The financial period has been shortened to 31 December 2024 to align with the reporting requirements of the Directors.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when the amount of revenue can be reliably measured; it is probable that future economic benefits will flow to the entity; and specific criteria have been met for each of the company's activities.

Government grants

Government grants such as basic payment scheme are included in the profit and loss account when all the necessary conditions for receipt have been met.

Grants relating to revenue are recognised in the profit and loss account on a systematic basis over the periods in which the related costs are recognised for which the grant is intended to compensate.

Grants for the purpose of giving immediate financial support with no future related costs to be incurred are recognised in the profit and loss account when the grant proceeds become receivable.

 

Woodbine Dairy Limited

Notes to the Unaudited Financial Statements for the Period from 1 July 2024 to 31 December 2024 (continued)

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when 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.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Land and buildings

10% straight line basis

Plant and equipment

20% reducing balance basis

Furniture, fittings and office equipment

25% straight line basis

Investment property

Investment property is carried at fair value, derived from the current market prices for comparable real estate determined annually by the directors. The directors use observable market prices, adjusted if necessary for any difference in the nature, location or condition of the specific asset. Changes in fair value are recognised in profit or loss.

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

10% straight line basis

 

Woodbine Dairy Limited

Notes to the Unaudited Financial Statements for the Period from 1 July 2024 to 31 December 2024 (continued)

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for the sale of goods or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are 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.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method where due after more than one year.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

 

Woodbine Dairy Limited

Notes to the Unaudited Financial Statements for the Period from 1 July 2024 to 31 December 2024 (continued)

Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the period, was 23 (2024 - 20).

 

Woodbine Dairy Limited

Notes to the Unaudited Financial Statements for the Period from 1 July 2024 to 31 December 2024 (continued)

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 July 2024

721,119

721,119

At 31 December 2024

721,119

721,119

Amortisation

At 1 July 2024

525,206

525,206

Amortisation charge

25,333

25,333

At 31 December 2024

550,539

550,539

Carrying amount

At 31 December 2024

170,580

170,580

At 30 June 2024

195,913

195,913

5

Tangible assets

Land and buildings
£

Plant and equipment
 £

Furniture, fittings and office equipment
 £

Total
£

Cost or valuation

At 1 July 2024

1,454,779

1,232,726

25,259

2,712,764

Additions

-

17,108

299

17,407

At 31 December 2024

1,454,779

1,249,834

25,558

2,730,171

Depreciation

At 1 July 2024

288,825

622,047

24,727

935,599

Charge for the period

24,736

62,095

86

86,917

At 31 December 2024

313,561

684,142

24,813

1,022,516

Carrying amount

At 31 December 2024

1,141,218

565,692

745

1,707,655

At 30 June 2024

1,165,954

610,679

532

1,777,165

 

Woodbine Dairy Limited

Notes to the Unaudited Financial Statements for the Period from 1 July 2024 to 31 December 2024 (continued)

6

Investment properties

£

At 1 July 2024

2,187,785

Additions

40,356

At 31 December 2024

2,228,141

The investment property has been valued at 31 December 2024 by the directors.There has been no valuation of investment property by an independent valuer.

7

Debtors

31 December 2024
£

30 June 2024
£

Trade debtors

502,771

466,677

Other debtors

39,694

26,740

542,465

493,417

8

Creditors

Note

31 December 2024
£

30 June 2024
£

Due within one year

 

Loans and borrowings

9

294,290

284,503

Trade creditors

 

247,188

404,796

Taxation and social security

 

10,342

8,957

Corporation tax liability

 

171,297

103,922

Other creditors

 

33,030

25,816

 

756,147

827,994

Due after one year

 

Loans and borrowings

9

969,023

1,024,266

31 December 2024
£

30 June 2024
£

After more than five years by instalments

555,604

595,944

555,604

595,944

 

Woodbine Dairy Limited

Notes to the Unaudited Financial Statements for the Period from 1 July 2024 to 31 December 2024 (continued)

9

Loans and borrowings

31 December 2024
£

30 June 2024
£

Current loans and borrowings

Bank borrowings

75,080

74,022

Finance lease liabilities

39,893

39,894

Other borrowings

179,317

170,587

294,290

284,503

Current loans and borrowings includes the following liabilities, on which security has been given by the company:

31 December 2024
£

30 June 2024
£

Bank borrowings

75,080

74,022

Finance lease liabilities

39,893

39,894

114,973

113,916

Bank borrowings are secured by fixed and floating charges over the company's assets.

Finance lease liabilities are secured on the assets to which they relate.

31 December 2024
£

30 June 2024
£

Non-current loans and borrowings

Bank borrowings

912,470

947,766

Finance lease liabilities

56,553

76,500

969,023

1,024,266

Non-current loans and borrowings includes the following liabilities, on which security has been given by the company:

31 December 2024
£

30 June 2024
£

Bank borrowings

912,470

947,766

Finance lease liabilities

56,553

76,500

969,023

1,024,266

Bank borrowings are secured by fixed and floating charges over the company's assets.

Finance lease liabilities are secured on the assets to which they relate.