| Powderkeg Brewery Ltd |
| Registered number: |
08975741 |
| Balance Sheet |
| as at 30 April 2025 |
|
| Notes |
|
|
2025 |
|
|
2024 |
| £ |
£ |
| Fixed assets |
| Intangible assets |
3 |
|
|
3,213 |
|
|
- |
| Tangible assets |
4 |
|
|
322,579 |
|
|
316,640 |
|
|
|
|
325,792 |
|
|
316,640 |
|
| Current assets |
| Stocks |
|
|
44,343 |
|
|
43,567 |
| Debtors |
5 |
|
80,768 |
|
|
58,488 |
| Cash at bank and in hand |
|
|
55,696 |
|
|
103,762 |
|
|
|
180,807 |
|
|
205,817 |
|
| Creditors: amounts falling due within one year |
6 |
|
(84,042) |
|
|
(69,236) |
|
| Net current assets |
|
|
|
96,765 |
|
|
136,581 |
|
| Total assets less current liabilities |
|
|
|
422,557 |
|
|
453,221 |
|
| Creditors: amounts falling due after more than one year |
7 |
|
|
(120,941) |
|
|
(125,155) |
|
|
|
| Net assets |
|
|
|
301,616 |
|
|
328,066 |
|
|
|
|
|
|
|
|
| Capital and reserves |
| Called up share capital |
|
|
|
102,273 |
|
|
102,273 |
| Share premium |
|
|
|
420,745 |
|
|
420,745 |
| Profit and loss account |
|
|
|
(221,402) |
|
|
(194,952) |
|
| Shareholders' funds |
|
|
|
301,616 |
|
|
328,066 |
|
|
|
|
|
|
|
|
| The director is satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006. |
| The members have not required the company to obtain an audit in accordance with section 476 of the Act. |
| The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts. |
| The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. The profit and loss account has not been delivered to the Registrar of Companies. |
|
|
|
| Mr J Magill |
| Director |
| Approved by the board on 3 October 2025 |
|
| Powderkeg Brewery Ltd |
| Notes to the Accounts |
| for the year ended 30 April 2025 |
|
|
| 1 |
Accounting policies |
|
|
Basis of preparation |
|
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard). The financial statements are presented in sterling which is the functional currency of the company and are rounded to the nearest £. |
|
|
Turnover |
|
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer. Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. |
|
|
Tangible fixed assets |
|
Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows: |
|
|
Leasehold improvements |
over the term of the lease |
|
Plant and machinery |
over 10 - 20 years |
|
Motor vehicles |
25% reducing balance |
|
|
Stocks |
|
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first in first out method. The carrying amount of stock sold is recognised as an expense in the period in which the related revenue is recognised. |
|
|
Debtors and creditors receivable/payable within one year |
|
Debtors and creditors with no stated interest rate and receivable and payable within one year are recorded at transaction price. Any losses from impairment are recognised in the profit and loss account in other administrative expenses. |
|
|
Taxation |
|
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. Unrelieved tax losses and other deferred tax assets are recognised only to the extent that 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, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted. |
|
|
Grants |
|
Grants are accounted for under the accruals model. Grants relating to revenue are recognised in income on a systematic basis over the periods in which the entity recognises the related costs for which the grant is intended to compensate. Grants relating to assets are recognised in income on a systematic basis over the expected useful life of the asset. |
|
|
Provisions |
|
Provisions (ie liabilities of uncertain timing or amount) are recognised when there is an obligation at the reporting date as a result of a past event, it is probable that economic benefit will be transferred to settle the obligation and the amount of the obligation can be estimated reliably. |
|
|
Pensions |
|
Contributions to defined contribution plans are expensed in the period to which they relate. |
|
|
| 2 |
Employees |
2025 |
|
2024 |
| Number |
Number |
|
|
Average number of persons employed by the company |
5 |
|
6 |
|
|
|
|
|
|
|
|
|
|
| 3 |
Intangible fixed assets |
£ |
|
Website costs |
|
|
Cost |
|
Additions |
4,016 |
|
At 30 April 2025 |
4,016 |
|
|
|
|
|
|
|
|
|
|
Amortisation |
|
Provided during the year |
803 |
|
At 30 April 2025 |
803 |
|
|
|
|
|
|
|
|
|
|
Net book value |
|
At 30 April 2025 |
3,213 |
|
|
|
|
|
|
|
|
|
|
Website costs are being written off in equal annual instalments over its estimated economic life of 5 years. |
|
|
| 4 |
Tangible fixed assets |
|
|
Land and buildings |
|
Plant and machinery etc |
|
Motor vehicles |
|
Total |
| £ |
£ |
£ |
£ |
|
Cost |
|
At 1 May 2024 |
15,731 |
|
485,228 |
|
24,127 |
|
525,086 |
|
Additions |
6,519 |
|
38,507 |
|
- |
|
45,026 |
|
At 30 April 2025 |
22,250 |
|
523,735 |
|
24,127 |
|
570,112 |
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
At 1 May 2024 |
11,608 |
|
181,875 |
|
14,963 |
|
208,446 |
|
Charge for the year |
5,563 |
|
31,233 |
|
2,291 |
|
39,087 |
|
At 30 April 2025 |
17,171 |
|
213,108 |
|
17,254 |
|
247,533 |
|
|
|
|
|
|
|
|
|
|
Net book value |
|
At 30 April 2025 |
5,079 |
|
310,627 |
|
6,873 |
|
322,579 |
|
At 30 April 2024 |
4,123 |
|
303,353 |
|
9,164 |
|
316,640 |
|
|
| 5 |
Debtors |
2025 |
|
2024 |
| £ |
£ |
|
|
Trade debtors |
39,374 |
|
26,773 |
|
Deferred tax asset |
|
|
|
|
23,339 |
|
17,870 |
|
Other debtors |
18,055 |
|
13,845 |
|
|
|
|
|
|
80,768 |
|
58,488 |
|
|
|
|
|
|
|
|
|
|
| 6 |
Creditors: amounts falling due within one year |
2025 |
|
2024 |
| £ |
£ |
|
|
Bank loans and overdrafts |
12,173 |
|
11,873 |
|
Trade creditors |
31,257 |
|
18,633 |
|
Taxation and social security costs |
12,088 |
|
12,305 |
|
Other creditors |
28,524 |
|
26,425 |
|
|
|
|
|
|
84,042 |
|
69,236 |
|
|
|
|
|
|
|
|
|
|
| 7 |
Creditors: amounts falling due after one year |
2025 |
|
2024 |
| £ |
£ |
|
|
Bank loans |
2,358 |
|
14,530 |
|
Other creditors |
118,583 |
|
110,625 |
|
|
|
|
|
|
120,941 |
|
125,155 |
|
|
|
|
|
|
|
|
|
|
| 8 |
Other financial commitments |
2025 |
|
2024 |
| £ |
£ |
|
|
Total future minimum payments under non-cancellable operating leases |
|
122,559 |
|
15,258 |
|
|
|
|
|
|
|
|
|
|
| 9 |
Other information |
|
|
Powderkeg Brewery Ltd is a private company limited by shares and incorporated in England. Its registered office is: |
|
10 Hogsbrook Units |
|
Woodbury Salterton |
|
Devon |
|
EX5 1PY |