Company registration number 03821243 (England and Wales)
BEN WHISTLER LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
Kings House
9-10 Haymarket
London
United Kingdom
SW1Y 4BP
BEN WHISTLER LIMITED
CONTENTS
Page
Company information
1
Statement of financial position
2 - 3
Notes to the financial statements
4 - 10
BEN WHISTLER LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2024
31 December 2024
- 2 -
2024
2023
as restated
Notes
£
£
£
£
Non-current assets
Property, plant and equipment
3
1,670,394
1,865,751
Current assets
Inventories
528,313
156,337
Trade and other receivables
4
602,808
1,821,746
Cash and cash equivalents
328,716
210,199
1,459,837
2,188,282
Current liabilities
5
(2,237,382)
(3,251,657)
Net current liabilities
(777,545)
(1,063,375)
Total assets less current liabilities
892,849
802,376
Non-current liabilities
6
(231,790)
(160,898)
Provisions for liabilities
(377,926)
(264,007)
Net assets
283,133
377,471
Equity
Called up share capital
8
110
110
Share premium account
199,990
199,990
Retained earnings
83,033
177,371
Total equity
283,133
377,471
BEN WHISTLER LIMITED
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 3 -
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 income statement 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:
Mr M Lewis
Director
Company registration number 03821243 (England and Wales)
BEN WHISTLER LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
1
Accounting policies
Company information
Ben Whistler Limited is a private company limited by shares incorporated in England and Wales. The registered office is 1 - 3 Fairbank Studios, 140 Lots Road, London, SW10 0RJ.
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
Revenue
Revenue 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.
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).
1.3
Property, plant and equipment
Property, plant and equipment 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:
Land and buildings Leasehold
Over the length of the lease
Plant and machinery
15% reducing balance basis
Fixtures, fittings & equipment
15% reducing balance basis
Computer equipment
15% reducing balance basis.
Motor vehicles
20% on reducing balance basis
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.
1.4
Impairment of non-current assets
At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any).
BEN WHISTLER LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
1.5
Inventories
Inventories are stated at the lower of cost and estimated selling price. Cost comprises direct materials and, where applicable, direct labour costs.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of inventories 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.
1.6
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand and deposits held at call with banks.
1.7
Equity instruments
Equity instruments issued by the company are recorded as the proceeds received, net of direct issue costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.
1.8
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement 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.
1.9
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense.
The cost of any unused holiday entitlement is recognised in the period in which the employees' services are received.
1.10
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
BEN WHISTLER LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 6 -
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.
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Total
40
40
BEN WHISTLER LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
3
Property, plant and equipment
Land and buildings Leasehold
Plant and machinery
Fixtures, fittings & equipment
Computer equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2024
323,405
2,172,308
3,151
520,346
59,078
3,078,288
Additions
6,820
1,407
25,232
40,252
73,711
Disposals
(2,727)
(2,800)
(1,687)
(28,921)
(36,135)
At 31 December 2024
323,405
2,176,401
1,758
543,891
70,409
3,115,864
Depreciation and impairment
At 1 January 2024
240,873
548,047
950
369,822
52,845
1,212,537
Depreciation charged in the year
21,783
290,553
610
27,979
7,617
348,542
Eliminated in respect of disposals
(61,273)
(1,385)
(26,888)
(26,063)
(115,609)
At 31 December 2024
262,656
777,327
175
370,913
34,399
1,445,470
Carrying amount
At 31 December 2024
60,749
1,399,074
1,583
172,978
36,010
1,670,394
At 31 December 2023
82,532
1,624,261
2,201
150,524
6,233
1,865,751
4
Trade and other receivables
2024
2023
Amounts falling due within one year:
£
£
Trade receivables
82,854
363,971
Other receivables
519,954
1,457,775
602,808
1,821,746
BEN WHISTLER LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
5
Current liabilities
2024
2023
£
£
Bank loans
181,228
Trade payables
510,276
446,273
Taxation and social security
668,912
1,088,304
Other payables
1,058,194
1,535,852
2,237,382
3,251,657
6
Non-current liabilities
2024
2023
£
£
Bank loans and overdrafts
169,106
160,898
Other payables
62,684
231,790
160,898
7
Borrowings
2024
2023
£
£
Bank loans
169,106
342,126
Other loans
174,699
343,805
342,126
Payable within one year
174,699
181,228
Payable after one year
169,106
160,898
The long-term loans are secured by fixed and floating charges over the assets of the company.
BEN WHISTLER LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
8
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
110
110
110
110
9
Operating lease commitments
Lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases of £127,215 (2023:£287,995).
10
Directors' transactions
Interest free loans have been granted by the company to its directors as follows:
Interest free loans have been granted by the company to its directors as follows:
Description
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
Mr S De Groot - S De Groot - loan
-
144,674
6,902
-
151,576
Mr M Lewis - M Lewis - loan
-
10,208
-
(4,995)
5,213
154,882
6,902
(4,995)
156,789
11
Prior period adjustment
BEN WHISTLER LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
11
Prior period adjustment
(Continued)
- 10 -
Reconciliation of changes in equity
1 January
31 December
2023
2023
Notes
£
£
Adjustments to prior year
Correction of deferred tax
1
(160,125)
(160,125)
Equity as previously reported
258,873
537,596
Equity as adjusted
98,748
377,471
Analysis of the effect upon equity
Retained earnings
(160,125)
(160,125)
Notes to reconciliation
Correction of deferred tax
This adjustment is to correct the deferred tax posting in the financial statements for the year ended 31 December 2022. This adjustment only corrects retained earnings and does not affect the profit and loss account in the year ended 31 December 2023.