Company registration number 08928752 (England and Wales)
THE BEACON KITCHEN LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
THE BEACON KITCHEN LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 6
THE BEACON KITCHEN LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
4
876,557
1,109,243
Current assets
Stocks
22,875
17,500
Debtors
5
570,408
408,555
Cash at bank and in hand
137,950
2,120
731,233
428,175
Creditors: amounts falling due within one year
6
(591,082)
(587,225)
Net current assets/(liabilities)
140,151
(159,050)
Total assets less current liabilities
1,016,708
950,193
Creditors: amounts falling due after more than one year
7
(1,125,062)
(1,176,956)
Provisions for liabilities
(103,000)
(70,400)
Net liabilities
(211,354)
(297,163)
Capital and reserves
Called up share capital
2
2
Profit and loss reserves
(211,356)
(297,165)
Total equity
(211,354)
(297,163)

The director of the company has 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 director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The member has 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 BEACON KITCHEN LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 2 -
The financial statements were approved and signed by the director and authorised for issue on 1 October 2025
Mr P R Cornwell
Director
Company registration number 08928752 (England and Wales)
THE BEACON KITCHEN LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information

The Beacon Kitchen Limited is a private company limited by shares incorporated in England and Wales. The registered office is 2nd Floor, Medway Bridge House, 1 - 8 Fairmeadow, Maidstone, Kent, ME14 1JP and the principal place of business is The Beacon, Tea Garden Lane, Tunbridge Wells, Kent, TN3 9JH.

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.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover is measured at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. Revenue from restaurant sales is recognised when food and beverage products are sold and revenue from functions is recognised when the function takes place.

1.3
Intangible fixed assets - goodwill

Goodwill is measured at cost, net of amortisation and any impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is five years.

1.4
Tangible fixed assets

Tangible fixed assets are measured at cost, net of depreciation.

Depreciation is recognised so as to write off the cost of assets over their useful lives on the following bases:

Leasehold improvements
25% on cost
Fixtures, fittings & equipment
15% reducing balance basis and 33% on cost
1.5
Stocks

Stocks are stated at the lower of cost and estimated selling price.

1.6
Financial instruments

The company has elected to apply the recognition and measurement 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.

Basic financial assets

Basic financial assets, which include debtors, loans to group companies and cash and bank balances, are measured at transaction price.

THE BEACON KITCHEN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
Basic financial liabilities

Basic financial liabilities, including creditors, bank loans and loans from group companies are 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.

1.7
Taxation

The tax expense represents the sum of the tax currently payable or receivable and deferred tax.

Current tax

Current tax represents the amount of tax payable or receivable in respect of the taxable profit (or loss) for the current or past reporting periods. It is measured at the amount expected to be paid or recovered using the tax rates and laws that have been enacted or substantively enacted by the balance sheet 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.

1.8
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2024
2023
Number
Number
Total
64
51
3
Intangible fixed assets
Goodwill
£
Cost
At 1 January 2024 and 31 December 2024
244,566
Amortisation and impairment
At 1 January 2024 and 31 December 2024
244,566
Carrying amount
At 31 December 2024
-
0
At 31 December 2023
-
0
THE BEACON KITCHEN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2024
786,225
1,409,298
2,195,523
Additions
833
19,635
20,468
Disposals
-
0
(10,000)
(10,000)
At 31 December 2024
787,058
1,418,933
2,205,991
Depreciation and impairment
At 1 January 2024
467,049
619,231
1,086,280
Depreciation charged in the year
122,611
129,904
252,515
Eliminated in respect of disposals
-
0
(9,361)
(9,361)
At 31 December 2024
589,660
739,774
1,329,434
Carrying amount
At 31 December 2024
197,398
679,159
876,557
At 31 December 2023
319,176
790,067
1,109,243
5
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
66,588
59,411
Amounts owed by group undertakings
374,484
228,610
Other debtors
129,336
120,534
570,408
408,555
6
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans and overdrafts
55,654
59,900
Trade creditors
85,312
157,983
Amounts owed to group undertakings
26,090
33,490
Taxation and social security
55,570
92,508
Other creditors
368,456
243,344
591,082
587,225
THE BEACON KITCHEN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
7
Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans
1,125,062
1,176,956

Bank borrowings are secured by a fixed and floating charge over the assets of the company, by guarantees provided by the parent company, I'll Be Mother Limited, and fellow group companies for £1,133,655 (2023 - £1,133,655) each and by a personal guarantee from the director, Mr P R Cornwell, and a member of his close family, for £1,133,655 (2023 - £1,133,655).

Creditors which fall due after five years are as follows:
2024
2023
£
£
Payable by instalments
845,000
897,000
8
Loans and overdrafts
2024
2023
£
£
Bank loans
1,180,716
1,232,556
Bank overdrafts
-
0
4,300
1,180,716
1,236,856
Payable within one year
55,654
59,900
Payable after one year
1,125,062
1,176,956
2024-12-312024-01-01falsefalsefalse01 October 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityMr P R CornwellMrs V L Cornwell089287522024-01-012024-12-31089287522024-12-31089287522023-12-3108928752core:LandBuildings2024-12-3108928752core:OtherPropertyPlantEquipment2024-12-3108928752core:LandBuildings2023-12-3108928752core:OtherPropertyPlantEquipment2023-12-3108928752core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3108928752core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3108928752core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3108928752core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3108928752core:CurrentFinancialInstruments2024-12-3108928752core:CurrentFinancialInstruments2023-12-3108928752core:ShareCapital2024-12-3108928752core:ShareCapital2023-12-3108928752core:RetainedEarningsAccumulatedLosses2024-12-3108928752core:RetainedEarningsAccumulatedLosses2023-12-3108928752bus:Director12024-01-012024-12-3108928752core:Goodwill2024-01-012024-12-3108928752core:LeaseholdImprovementscore:LeasedAssetsHeldAsLessee2024-01-012024-12-3108928752core:FurnitureFittings2024-01-012024-12-31089287522023-01-012023-12-3108928752core:NetGoodwill2023-12-3108928752core:NetGoodwill2024-12-3108928752core:NetGoodwill2023-12-3108928752core:LandBuildings2023-12-3108928752core:OtherPropertyPlantEquipment2023-12-31089287522023-12-3108928752core:LandBuildings2024-01-012024-12-3108928752core:OtherPropertyPlantEquipment2024-01-012024-12-3108928752core:WithinOneYear2024-12-3108928752core:WithinOneYear2023-12-3108928752core:Non-currentFinancialInstruments2024-12-3108928752core:Non-currentFinancialInstruments2023-12-3108928752bus:PrivateLimitedCompanyLtd2024-01-012024-12-3108928752bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3108928752bus:FRS1022024-01-012024-12-3108928752bus:AuditExemptWithAccountantsReport2024-01-012024-12-3108928752bus:CompanySecretary12024-01-012024-12-3108928752bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP