Company registration number 05730015 (England and Wales)
BIG GREEN SMILE LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
BIG GREEN SMILE LTD
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
BIG GREEN SMILE LTD
BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
5
2,382
3,445
Investments
6
3,155,266
3,155,266
3,157,648
3,158,711
Current assets
Stocks
19,533
-
Debtors
7
259,960
639,183
Cash at bank and in hand
100,551
212,280
380,044
851,463
Creditors: amounts falling due within one year
8
(549,149)
(376,381)
Net current (liabilities)/assets
(169,105)
475,082
Total assets less current liabilities
2,988,543
3,633,793
Creditors: amounts falling due after more than one year
9
(600,000)
(600,000)
Net assets
2,388,543
3,033,793
Capital and reserves
Called up share capital
47,327
47,327
Share premium account
5,911,214
5,911,214
Profit and loss reserves
(3,569,998)
(2,924,748)
Total equity
2,388,543
3,033,793
BIG GREEN SMILE LTD
BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2024
31 December 2024
- 2 -
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 members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.
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.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
The financial statements were approved by the board of directors and authorised for issue on 29 September 2025 and are signed on its behalf by:
B J Wigley
Director
Company registration number 05730015 (England and Wales)
BIG GREEN SMILE LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information
Big Green Smile Ltd is a private company limited by shares incorporated in England and Wales. The registered office is 86-90 Paul Street, London, EC2A 4NE.
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
Going concern
The financial statements have been prepared on the going concern basis which assumes that the company will continue in operational existence for the foreseeable future. true
The directors have reviewed the results for 2024, management accounts for 2025 and the business plan which indicates that the company will have sufficient resources to be able to meet its liabilities as they fall due for the foreseeable future. The directors have also confirmed that they will continue to provide support to the company as required, and therefore, it is appropriate to prepare the financial statements on a going concern basis.
1.3
Turnover
Turnover for online sales is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes and is recognised ex-warehouse.
Where goods have been despatched but not yet delivered at the year end, the related revenue is deferred. The associated costs are carried forward within stock as goods in transit, measured at cost.
Management charges are invoiced and recharged on a monthly basis for costs and expenses incurred on behalf of group companies.
1.4
Intangible fixed assets other than goodwill
Intangible assets 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:
Software
2 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.
BIG GREEN SMILE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
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:
Plant and equipment
20% on cost
Computers
20% 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
Fixed asset investments
Interests in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
1.7
Stocks
The company does not normally hold a stock of goods in the course of trade. The amount shown as stock at the year end represents goods in transit, being items despatched but not yet delivered to customers. Revenue in respect of these goods is deferred until delivery.
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.
1.8
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.
1.9
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 balance sheet 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 and cash and bank balances, 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.
BIG GREEN SMILE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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.
1.10
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.11
Leases
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
1.12
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
1.13
Preparation of consolidated financial statements
The financial statements contain information about Big Green Smile Ltd as an individual company and do not contain consolidated financial information as the parent of a group. The company is exempt under Section 399(2A) of the Companies Act 2006 from the requirements to prepare consolidated financial statements.
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.
BIG GREEN SMILE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
2
Judgements and key sources of estimation uncertainty
(Continued)
- 6 -
Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.
Assessment of impairment of investments
Investments are tested for impairment usually annually or more frequently, whenever there is an indication that the asset may be impaired. An impairment occurs when the carrying amount is less than the recoverable amount. The recoverable amount of an asset is the higher of fair value, less disposal costs, and its value in use. In assessing its value in use, the pre-tax estimated future cash flows are discounted at their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset. The process of determining a fair value and value in use inherently requires the use of estimates which cannot be assessed with certainty and any variation between the current estimate and actual figures will affect the value of the impairment.
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Total
13
15
4
Intangible fixed assets
Software
£
Cost
At 1 January 2024 and 31 December 2024
6,151
Amortisation and impairment
At 1 January 2024 and 31 December 2024
6,151
Carrying amount
At 31 December 2024
At 31 December 2023
BIG GREEN SMILE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
5
Tangible fixed assets
Plant and equipment
Computers
Total
£
£
£
Cost
At 1 January 2024
4,427
28,506
32,933
Additions
1,832
1,832
At 31 December 2024
4,427
30,338
34,765
Depreciation and impairment
At 1 January 2024
3,723
25,765
29,488
Depreciation charged in the year
704
2,191
2,895
At 31 December 2024
4,427
27,956
32,383
Carrying amount
At 31 December 2024
2,382
2,382
At 31 December 2023
704
2,741
3,445
6
Fixed asset investments
2024
2023
£
£
Shares in group undertakings and participating interests
3,155,266
3,155,266
7
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
18,960
33,445
Amounts owed by group undertakings
202,983
414,913
Other debtors
21,648
22,050
Prepayments and accrued income
16,369
168,775
259,960
639,183
Amounts owed by group undertakings are unsecured, interest free, have no fixed date of repayment and are repayable on demand
BIG GREEN SMILE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
8
Creditors: amounts falling due within one year
2024
2023
£
£
Other borrowings
58,784
Trade creditors
85,172
20,562
Taxation and social security
219,907
188,954
Other creditors
7,045
4,012
Accruals and deferred income
237,025
104,069
549,149
376,381
9
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Other borrowings
600,000
600,000
Other Creditors falling due after more than one year includes related party loan amounting to £600,000. The loan is interest bearing, unsecured and is repayable on 04 October 2027.
10
Parent company
The ultimate controlling party is FBP MERL LP, a limited partnership registered in England and Wales.
11
Post reporting date event (non-adjusting)
On 12th June 2025, the company purchased 100% of the share capital FunFairGreen BV. The acquisition brings together two sustainability-first businesses with complementary strengths.