Company registration number SC596482 (Scotland)
MT BAKER VAPOR LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025
PAGES FOR FILING WITH REGISTRAR
MT BAKER VAPOR LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 5
MT BAKER VAPOR LIMITED
BALANCE SHEET
AS AT
31 MAY 2025
31 May 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
289
1,080
Current assets
Stocks
4
3,200
2,300
Debtors
5
3,426
8,517
Cash at bank and in hand
20,207
31,401
26,833
42,218
Creditors: amounts falling due within one year
6
(8,292)
(12,504)
Net current assets
18,541
29,714
Total assets less current liabilities
18,830
30,794
Provisions for liabilities
(55)
(205)
Net assets
18,775
30,589
Capital and reserves
Called up share capital
7
100
100
Profit and loss reserves
18,675
30,489
Total equity
18,775
30,589

For the financial year ended 31 May 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 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.

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

The director of the company has 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 30 October 2025 and are signed on its behalf by:
Mr Zachary Webb
Director
Company registration number SC596482 (Scotland)
MT BAKER VAPOR LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025
- 2 -
1
Accounting policies
Company information

Mt Baker Vapor Limited is a private company limited by shares incorporated in Scotland. The registered office is 3 Strathearn House, Maidenplain Place, Aberuthven, PH3 1GX.

1.1
Basis of preparation

These financial statements have been prepared in compliance with Section 1A of FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland'.

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, [modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. 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 and represents amounts receivable for goods supplied in the form of the manufacture and supply of vaping liquids, stated net of discounts and of Value Added Tax.

1.3
Tangible fixed assets

Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:

Fixtures and fittings
20% straight line
Equipment
25% straight line

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 fixed assets

A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date.

1.5
Stocks

Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stock of vaping liquids to their present location and condition.

 

MT BAKER VAPOR LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 3 -
1.6
Financial instruments

The company has elected to apply the 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.

 

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 debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method 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. Financial assets classified as receivable within one year are not amortised.

1.7
Taxation

The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in profit or loss, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case, tax is recognised in other comprehensive income or directly in equity, respectively.

Current tax

Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.

Deferred tax

Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.

1.8
Retirement benefits

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

1.9
Foreign exchange

Foreign currency transactions are initially recorded in the functional currency, by applying the spot exchange rate as at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are translated at the exchange rate ruling at the reporting date, with any gains or losses being taken to the profit and loss account

1.10

Defined contribution plans

Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund.

MT BAKER VAPOR LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 4 -
2
Employees

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

2025
2024
Number
Number
Total
1
1
3
Tangible fixed assets
Fixtures and fittings
Equipment
Total
£
£
£
Cost
At 1 June 2024 and 31 May 2025
1,669
2,333
4,002
Depreciation and impairment
At 1 June 2024
1,280
1,642
2,922
Depreciation charged in the year
334
457
791
At 31 May 2025
1,614
2,099
3,713
Carrying amount
At 31 May 2025
55
234
289
At 31 May 2024
389
691
1,080
4
Stocks
2025
2024
£
£
Stocks
3,200
2,300
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
1,378
2,161
Other debtors
2,048
6,356
3,426
8,517
MT BAKER VAPOR LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 5 -
6
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
848
940
Taxation and social security
202
4,461
Other creditors
7,242
7,103
8,292
12,504
7
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
of £1 each
100
100
100
100
2025-05-312024-06-01falsefalsefalse30 October 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityMr Zachary WebbMrs Jesse WebbSC5964822024-06-012025-05-31SC5964822025-05-31SC5964822024-05-31SC596482core:FurnitureFittings2025-05-31SC596482core:ComputerEquipment2025-05-31SC596482core:FurnitureFittings2024-05-31SC596482core:ComputerEquipment2024-05-31SC596482core:CurrentFinancialInstrumentscore:WithinOneYear2025-05-31SC596482core:CurrentFinancialInstrumentscore:WithinOneYear2024-05-31SC596482core:ShareCapital2025-05-31SC596482core:ShareCapital2024-05-31SC596482core:RetainedEarningsAccumulatedLosses2025-05-31SC596482core:RetainedEarningsAccumulatedLosses2024-05-31SC596482core:ShareCapitalOrdinaryShareClass12025-05-31SC596482core:ShareCapitalOrdinaryShareClass12024-05-31SC596482bus:Director12024-06-012025-05-31SC596482core:FurnitureFittings2024-06-012025-05-31SC596482core:ComputerEquipment2024-06-012025-05-31SC5964822023-06-012024-05-31SC596482core:FurnitureFittings2024-05-31SC596482core:ComputerEquipment2024-05-31SC5964822024-05-31SC596482core:CurrentFinancialInstruments2025-05-31SC596482core:CurrentFinancialInstruments2024-05-31SC596482core:WithinOneYear2025-05-31SC596482core:WithinOneYear2024-05-31SC596482bus:OrdinaryShareClass12024-06-012025-05-31SC596482bus:OrdinaryShareClass12025-05-31SC596482bus:OrdinaryShareClass12024-05-31SC596482bus:PrivateLimitedCompanyLtd2024-06-012025-05-31SC596482bus:SmallCompaniesRegimeForAccounts2024-06-012025-05-31SC596482bus:FRS1022024-06-012025-05-31SC596482bus:AuditExemptWithAccountantsReport2024-06-012025-05-31SC596482bus:Director22024-06-012025-05-31SC596482bus:FullAccounts2024-06-012025-05-31xbrli:purexbrli:sharesiso4217:GBP