Company registration number 03687964 (England and Wales)
OTTER BREWERY LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2025
PAGES FOR FILING WITH REGISTRAR
OTTER BREWERY LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
OTTER BREWERY LIMITED
BALANCE SHEET
AS AT 31 JANUARY 2025
31 January 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
4
512,257
572,122
Current assets
Stocks
196,057
213,797
Debtors
5
739,398
566,100
Cash at bank and in hand
320,608
194,526
1,256,063
974,423
Creditors: amounts falling due within one year
6
(711,902)
(779,830)
Net current assets
544,161
194,593
Total assets less current liabilities
1,056,418
766,715
Creditors: amounts falling due after more than one year
7
(211,632)
(82,670)
Provisions for liabilities
8
(111,711)
(127,642)
Government grants
(43,471)
(50,214)
Net assets
689,604
506,189
Capital and reserves
Called up share capital
10
1,000
1,000
Capital redemption reserve
300
300
Profit and loss reserves
688,304
504,889
Total equity
689,604
506,189
OTTER BREWERY LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 JANUARY 2025
31 January 2025
- 2 -
For the financial year ended 31 January 2025 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 22 October 2025 and are signed on its behalf by:
Mr D F A McCaig
Mr P J McCaig
Director
Director
Company registration number 03687964 (England and Wales)
OTTER BREWERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2025
- 3 -
1
Accounting policies
Company information
Otter Brewery Limited is a private company limited by shares incorporated in England and Wales. The registered office is Otter Brewery, Luppitt, Honiton, Devon, England, EX14 4SA.
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
Turnover
Turnover 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 and other sales related taxes.
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), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
1.3
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation.
Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:
Leasehold improvements
Straight line over the life of the lease
Plant and machinery
15% per annum on written down value
Computer equipment
25% per annum on cost
Cycle to work scheme bicycle
Straight line over the period of the scheme
Motor vehicles
25% per annum on written down value
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
Stocks
Stock is valued at the lower of cost, including direct labour and attributable overheads, and net realisable value.
1.5
Equity instruments
Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.6
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
OTTER BREWERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
1
Accounting policies
(Continued)
- 4 -
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account 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.
1.7
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.8
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
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.
1.9
Government grants
Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.
Government grants relating to turnover are recognised as income over the periods when the related costs are incurred. Grants relating to an asset are recognised in income systematically over the asset's expected useful life. If part of such a grant is deferred it is recognised as deferred income rather than being deducted from the asset's carrying amount.
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
31
29
OTTER BREWERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 5 -
3
Intangible fixed assets
Goodwill
£
Cost
At 1 February 2024 and 31 January 2025
80,000
Amortisation and impairment
At 1 February 2024 and 31 January 2025
80,000
Carrying amount
At 31 January 2025
At 31 January 2024
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 February 2024
20,835
3,375,089
3,395,924
Additions
42,702
42,702
Disposals
(49,831)
(49,831)
At 31 January 2025
20,835
3,367,960
3,388,795
Depreciation and impairment
At 1 February 2024
2,823,802
2,823,802
Depreciation charged in the year
2,313
89,427
91,740
Eliminated in respect of disposals
(39,004)
(39,004)
At 31 January 2025
2,313
2,874,225
2,876,538
Carrying amount
At 31 January 2025
18,522
493,735
512,257
At 31 January 2024
20,835
551,287
572,122
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
458,683
455,212
Other debtors
280,715
110,888
739,398
566,100
OTTER BREWERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 6 -
6
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
40,764
10,000
Trade creditors
289,464
387,713
Taxation and social security
223,091
184,482
Other creditors
158,583
197,635
711,902
779,830
Other creditors include hire purchase obligations of £44,891 (2024: £41,501) which are secured on the assets to which they relate.
Included within the bank loan balance is £30,764 (2024: £0) which represents the current portion of loans secured on the trade and assets of the company.
7
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Bank loans and overdrafts
178,019
20,000
Obligations under finance leases
33,613
62,670
211,632
82,670
Other creditors include hire purchase obligations of £33,613 (2024: £62,670) which are secured on the assets to which they relate.
Included within the bank loans and overdrafts balance is £168,019 (2024: £0) which represents the non-current portion of loans which are secured against the trade and assets of the company.
8
Provisions for liabilities
2025
2024
£
£
Deferred tax liabilities
9
111,711
127,642
9
Deferred taxation
The following is the analysis of the deferred tax balances for financial reporting purposes:
Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
111,711
127,642
OTTER BREWERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
9
Deferred taxation
(Continued)
- 7 -
2025
Movements in the year:
£
Liability at 1 February 2024
127,642
Credit to profit or loss
(15,931)
Liability at 31 January 2025
111,711
10
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary Class A shares of £1 each
510
510
510
510
Ordinary Class B shares of £1 each
490
490
490
490
1,000
1,000
1,000
1,000
11
Operating lease commitments
Lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:
2025
2024
£
£
Within one year
128,060
63,746
Between two and five years
357,936
250,088
In over five years
155,250
195,000
641,246
508,834
OTTER BREWERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 8 -
12
Related party transactions
Connected company loans
Loan 1:
During the year, the company continued to extend a loan to a limited company which is owned and directed by family members of the directors of Otter Brewery Limited. As at the balance sheet date, the balance owed to Otter Brewery Limited was £58,730 (2024: £61,130). The loan continued to be interest free, unsecured and deemed repayable on demand.
Loan 2:
During the year, Otter Brewery Limited took out a £100,000 bank loan which was then advanced to a related company which is owned and directed by the directors of Otter Brewery Limited and their family members. The related company is covering the loan repayments in full, including the interest charged by the bank.
The company also covered various costs of the related company during the accounting period leaving the total amount owed to Otter Brewery Limited at £157,997 (2024: £0) at the balance sheet date. Of this balance, £59,214 was interest free with the remaining £98,783 having interest recharged to the business at the same rate as the underlying bank loan. This loan is unsecured and deemed repayable on demand.