Caseware UK (AP4) 2024.0.164 2024.0.164 2025-03-302025-03-30true172024-03-25false56101 - Licensed restaurants16trueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.false 10428369 2023-03-27 2024-03-24 10428369 2024-03-24 10428369 c:Director1 2024-03-25 2025-03-30 10428369 d:Buildings d:LongLeaseholdAssets 2024-03-25 2025-03-30 10428369 d:Buildings d:LongLeaseholdAssets 2025-03-30 10428369 d:Buildings d:LongLeaseholdAssets 2024-03-24 10428369 d:PlantMachinery 2024-03-25 2025-03-30 10428369 d:PlantMachinery 2025-03-30 10428369 d:PlantMachinery 2024-03-24 10428369 d:PlantMachinery d:OwnedOrFreeholdAssets 2024-03-25 2025-03-30 10428369 d:FurnitureFittings 2024-03-25 2025-03-30 10428369 d:FurnitureFittings 2025-03-30 10428369 d:FurnitureFittings 2024-03-24 10428369 d:FurnitureFittings d:OwnedOrFreeholdAssets 2024-03-25 2025-03-30 10428369 d:ComputerEquipment 2024-03-25 2025-03-30 10428369 d:ComputerEquipment 2025-03-30 10428369 d:ComputerEquipment 2024-03-24 10428369 d:ComputerEquipment d:OwnedOrFreeholdAssets 2024-03-25 2025-03-30 10428369 d:OwnedOrFreeholdAssets 2024-03-25 2025-03-30 10428369 d:CurrentFinancialInstruments 2025-03-30 10428369 d:CurrentFinancialInstruments 2024-03-24 10428369 d:Non-currentFinancialInstruments 2025-03-30 10428369 d:Non-currentFinancialInstruments 2024-03-24 10428369 d:CurrentFinancialInstruments d:WithinOneYear 2025-03-30 10428369 d:CurrentFinancialInstruments d:WithinOneYear 2024-03-24 10428369 d:Non-currentFinancialInstruments d:AfterOneYear 2025-03-30 10428369 d:Non-currentFinancialInstruments d:AfterOneYear 2024-03-24 10428369 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2025-03-30 10428369 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2024-03-24 10428369 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2025-03-30 10428369 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2024-03-24 10428369 d:ShareCapital 2025-03-30 10428369 d:ShareCapital 2024-03-24 10428369 d:SharePremium 2025-03-30 10428369 d:SharePremium 2024-03-24 10428369 d:CapitalRedemptionReserve 2025-03-30 10428369 d:CapitalRedemptionReserve 2024-03-24 10428369 d:RetainedEarningsAccumulatedLosses 2025-03-30 10428369 d:RetainedEarningsAccumulatedLosses 2024-03-24 10428369 c:FRS102 2024-03-25 2025-03-30 10428369 c:AuditExempt-NoAccountantsReport 2024-03-25 2025-03-30 10428369 c:FullAccounts 2024-03-25 2025-03-30 10428369 c:PrivateLimitedCompanyLtd 2024-03-25 2025-03-30 10428369 2025-03-30 10428369 2024-03-25 2025-03-30 10428369 2 2024-03-25 2025-03-30 10428369 e:PoundSterling 2024-03-25 2025-03-30 iso4217:GBP xbrli:pure
Registered number: 10428369


ELMROSE LIMITED








UNAUDITED

PAGES FOR FILING WITH REGISTRAR

FOR THE YEAR ENDED 30 MARCH 2025

 
ELMROSE LIMITED
REGISTERED NUMBER: 10428369

BALANCE SHEET
AS AT 30 MARCH 2025

30 March
24 March
2025
2024
Note
£
£

Fixed assets
  

Tangible assets
 4 
178,387
191,695

  
178,387
191,695

Current assets
  

Stocks
 5 
99,444
71,075

Debtors: amounts falling due after more than one year
 6 
17,500
17,500

Debtors: amounts falling due within one year
 6 
33,858
27,332

Cash at bank and in hand
 7 
233,825
258,751

  
384,627
374,658

Creditors: amounts falling due within one year
 8 
(117,629)
(137,478)

Net current assets
  
 
 
266,998
 
 
237,180

Total assets less current liabilities
  
445,385
428,875

Creditors: amounts falling due after more than one year
 9 
(6,161)
(16,202)

  

Net assets
  
439,224
412,673


Capital and reserves
  

Called up share capital 
  
7,625
7,625

Share premium account
  
355,000
355,000

Capital redemption reserve
  
2,375
2,375

Profit and loss account
  
74,224
47,673

  
439,224
412,673


Page 1

 
ELMROSE LIMITED
REGISTERED NUMBER: 10428369
    
BALANCE SHEET (CONTINUED)
AS AT 30 MARCH 2025

The director considers that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

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 financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The Company has opted not to file the statement of income and retained earnings in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




................................................
Catherine Exton
Director

Date: 1 October 2025

The notes on pages 3 to 9 form part of these financial statements.

Page 2

 
ELMROSE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 MARCH 2025

1.


General information

Elmrose Limited is a private company limited by shares incorporated in England and Wales. The company number is 10428369 and the registered address is 1 Vincent Square, London, SW1P 2PN. The principle activity of Elmrose Limited is the selling of food and beverages from a licensed restaurant. 

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with FRS 102 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland' and the requirements of the Companies Act 2006. 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 following principal accounting policies have been applied:

 
2.2

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Company has transferred the significant risks and rewards of ownership to the buyer;
the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

 
2.3

Operating leases: the Company as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

 
2.4

Government grants

Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to profit or loss at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income.
Grants of a revenue nature are recognised in the Statement of income and retained earnings in the same period as the related expenditure.

Page 3

 
ELMROSE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 MARCH 2025

2.Accounting policies (continued)

 
2.5

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.6

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.7

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
2.8

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance sheet. The assets of the plan are held separately from the Company in independently administered funds.

 
2.9

Taxation

Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

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


 
2.10

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Page 4

 
ELMROSE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 MARCH 2025

2.Accounting policies (continued)


2.10
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Long-term leasehold property
-
7%
Straight Line
Plant and machinery
-
20%
Reducing Balance
Fixtures and fittings
-
20%
Reducing Balance
Computer equipment
-
33%
Straight Line

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.11

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a weighted average basis. Work in progress and finished goods include labour and attributable overheads.

At each balance sheet date, stocks are assessed for impairment. If stock is 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.

 
2.12

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.13

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.14

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.15

Financial instruments

The Company has elected to apply the provisions of Section 11 “Basic Financial Instruments” of FRS 102 to all of its financial instruments.

Page 5

 
ELMROSE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 MARCH 2025

2.Accounting policies (continued)


2.15
Financial instruments (continued)

The Company has elected to apply the recognition and measurement provisions of IFRS 9 Financial Instruments (as adopted by the UK Endorsement Board) with the disclosure requirements of Sections 11 and 12 and the other presentation requirements of FRS 102.

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 trade and other debtors, cash and bank balances, are initially measured at their transaction price (adjusted for transaction costs except in the initial measurement of financial assets that are subsequently measured at fair value through profit and loss) and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, 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.

Discounting is omitted where the effect of discounting is immaterial. The Company's cash and cash equivalents, trade and most other debtors due with the operating cycle fall into this category of financial instruments.

 
2.16

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.


3.


Employees

The average monthly number of employees, including directors, during the year was 16 (2024 - 17).

Page 6

 
ELMROSE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 MARCH 2025

4.


Tangible fixed assets







Long-term leasehold property
Plant and machinery
Fixtures and fittings
Computer equipment
Total

£
£
£
£
£



Cost or valuation


At 25 March 2024
272,105
60,133
10,361
15,006
357,605


Additions
-
6,729
1,098
258
8,085



At 30 March 2025

272,105
66,862
11,459
15,264
365,690



Depreciation


At 25 March 2024
109,586
40,252
4,560
11,513
165,911


Charge for the year on owned assets
14,125
4,509
1,133
1,625
21,392



At 30 March 2025

123,711
44,761
5,693
13,138
187,303



Net book value



At 30 March 2025
148,394
22,101
5,766
2,126
178,387


5.


Food & Drink Stock

30 March
24 March
2025
2024
£
£

Stock - food & drink
99,444
71,075

99,444
71,075


Page 7

 
ELMROSE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 MARCH 2025

6.


Debtors

30 March
24 March
2025
2024
£
£

Due after more than one year

Other debtors
17,500
17,500

17,500
17,500


30 March
24 March
2025
2024
£
£

Due within one year

Other debtors
10,122
12,825

Prepayments and accrued income
23,736
14,507

33,858
27,332



7.


Cash and cash equivalents

30 March
24 March
2025
2024
£
£

Cash at bank and in hand
233,825
258,751

233,825
258,751



8.


Creditors: Amounts falling due within one year

30 March
24 March
2025
2024
£
£

Bank loans
10,233
10,233

Trade creditors
47,116
59,496

Corporation tax
11,553
11,202

Other taxation and social security
34,173
32,856

Other creditors
11,949
22,041

Accruals and deferred income
2,605
1,650

117,629
137,478


Page 8

 
ELMROSE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 MARCH 2025

9.


Creditors: Amounts falling due after more than one year

30 March
24 March
2025
2024
£
£

Bank loans
6,161
16,202

6,161
16,202



10.


Loans


Analysis of the maturity of loans is given below:


30 March
24 March
2025
2024
£
£

Amounts falling due within one year

Bank loans
10,233
10,233


10,233
10,233

Amounts falling due 1-2 years

Bank loans
6,161
10,233


6,161
10,233

Amounts falling due 2-5 years

Bank loans
-
5,969


-
5,969


16,394
26,435



11.


Pension commitments

The Company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Company in an independently administered fund. The pension cost charge represents contributions payable by the Company to the fund and amounted to £13,247 (2024: £13,316). Contributions totalling £3,253 (2024: £1,767) were payable to the fund at the balance sheet date and are included in creditors.

 
Page 9