Company registration number 07781099 (England and Wales)
CHILLISTICK LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
CHILLISTICK LTD
COMPANY INFORMATION
Directors
Mr M J Ashe
Mr C S Buchanan
Company number
07781099
Registered office
Unit L, Grafton Way
Basingstoke
Hampshire
United Kingdom
RG22 6HY
Accountants
Kirk Rice LLP
Victoria House
178-180 Fleet Road
Fleet
Hampshire
GU51 4DA
CHILLISTICK LTD
CONTENTS
Page
Accountants' report
1
Balance sheet
2 - 3
Statement of changes in equity
4
Notes to the financial statements
5 - 9
CHILLISTICK LTD
ACCOUNTANTS' REPORT TO THE BOARD OF DIRECTORS ON THE PREPARATION OF THE UNAUDITED STATUTORY FINANCIAL STATEMENTS OF CHILLISTICK LTD FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of Chillistick Ltd for the year ended 31 December 2024 which comprise, the balance sheet, the statement of changes in equity and the related notes from the company’s accounting records and from information and explanations you have given us.

This report is made solely to the Board of Directors of Chillistick Ltd, as a body. Our work has been undertaken solely to prepare for your approval the financial statements of Chillistick Ltd and state those matters that we have agreed to state to the Board of Directors of Chillistick Ltd, as a body. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Chillistick Ltd and its Board of Directors as a body, for our work or for this report.

It is your duty to ensure that Chillistick Ltd has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and profit of Chillistick Ltd. You consider that Chillistick Ltd is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the financial statements of Chillistick Ltd. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.

Kirk Rice LLP
23 December 2025
Victoria House
178-180 Fleet Road
Fleet
Hampshire
GU51 4DA
CHILLISTICK LTD
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 2 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
3
64,970
65,490
Tangible assets
4
801,552
617,903
866,522
683,393
Current assets
Stocks
30,335
33,076
Debtors
5
590,282
452,072
Cash at bank and in hand
134,618
251,699
755,235
736,847
Creditors: amounts falling due within one year
6
(862,318)
(651,246)
Net current (liabilities)/assets
(107,083)
85,601
Total assets less current liabilities
759,439
768,994
Creditors: amounts falling due after more than one year
7
(437,870)
(487,776)
Net assets
321,569
281,218
Capital and reserves
Called up share capital
2
2
Revaluation reserve
168,710
-
0
Profit and loss reserves
152,857
281,216
Total equity
321,569
281,218

The directors of the company have 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 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.

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.

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

CHILLISTICK LTD
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 3 -
The financial statements were approved by the board of directors and authorised for issue on 23 December 2025 and are signed on its behalf by:
Mr C S Buchanan
Director
Company registration number 07781099 (England and Wales)
CHILLISTICK LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2023
2
-
0
269,921
269,923
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
191,295
191,295
Dividends
-
-
(180,000)
(180,000)
Balance at 31 December 2023
2
-
0
281,216
281,218
Year ended 31 December 2024:
Profit
-
-
71,641
71,641
Other comprehensive income:
Revaluation of tangible fixed assets
-
168,710
-
168,710
Total comprehensive income
-
168,710
71,641
240,351
Dividends
-
-
(200,000)
(200,000)
Balance at 31 December 2024
2
168,710
152,857
321,569
CHILLISTICK LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
1
Accounting policies
Company information

Chillistick Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Unit L, Grafton Way, Basingstoke, Hampshire, United Kingdom, RG22 6HY.

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.

The group in which this company is a subsidiary, has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group qualifies as a small group.

1.2
Turnover

Turnover relates to the supply of dry ice and associated products provided as well as frozen food delivery, and is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. Revenues are recognised on the shipment of goods from production facilities.

1.3
Intangible fixed assets other than goodwill

Intangible assets are initially recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Amortisation begins in the period where the company commercialises the product and starts to derive revenues from the asset.

Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their estimated useful lives on the following bases:

Development costs
33% on cost
1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

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

Leasehold improvements
10% on cost
Plant and equipment
25% on cost
Fixtures and fittings
25% on cost
Motor vehicles
25% on cost

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.

CHILLISTICK LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 6 -

Plant and equipment whose fair value can be measured reliably are held under the revaluation model and are carried at a revalued amount, being their fair value at the date of valuation less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

 

Revaluation gains and losses are recognised in other comprehensive income and accumulated in equity, except to the extent that a revaluation gain reverses a revaluation loss previously recognised in profit or loss or a revaluation loss exceeds the accumulated revaluation gains recognised in equity; such gains and losses are recognised in profit or loss.

1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

1.7
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.8
Financial instruments

Financial assets and financial liabilities are recognised when the company becomes a party to the contractual provisions of the financial instrument.

Debtors

Debtors do not carry interest and are stated at their nominal value. Appropriate allowances for estimated irrecoverable amounts are recognised in the Profit and Loss account when there is objective evidence that the asset is impaired.

Creditors

Creditors are not interest bearing and are included at their nominal value.

1.9
Taxation

The tax expense represents the sum of the tax currently payable.

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.

1.10
Retirement benefits

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

CHILLISTICK LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 7 -
1.11
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.

2
Employees

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

2024
2023
Number
Number
Total
13
12
3
Intangible fixed assets
Development costs
£
Cost
At 1 January 2024 and 31 December 2024
176,338
Amortisation and impairment
At 1 January 2024
110,848
Amortisation charged for the year
520
At 31 December 2024
111,368
Carrying amount
At 31 December 2024
64,970
At 31 December 2023
65,490
CHILLISTICK LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
4
Tangible fixed assets
Leasehold improvements
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost or valuation
At 1 January 2024
13,708
927,494
121,157
107,097
1,169,456
Additions
167,721
107,900
34,674
-
0
310,295
Disposals
(13,707)
(84,384)
(18,299)
-
0
(116,390)
Revaluation
-
0
168,710
-
0
-
0
168,710
At 31 December 2024
167,722
1,119,720
137,532
107,097
1,532,071
Depreciation and impairment
At 1 January 2024
8,225
446,895
57,744
38,689
551,553
Depreciation charged in the year
7,257
208,395
25,444
26,774
267,870
Eliminated in respect of disposals
(8,225)
(73,284)
(7,395)
-
0
(88,904)
At 31 December 2024
7,257
582,006
75,793
65,463
730,519
Carrying amount
At 31 December 2024
160,465
537,714
61,739
41,634
801,552
At 31 December 2023
5,483
480,599
63,413
68,408
617,903

Fixed assets in Plant & equipment were revalued at 31 December 2024 by the directors of the Company, on a fair value basis in accordance with FRS 102. This increased the value by £168,710 before depreciation. Valuations were based on recent market transactions on arm's length terms for similar assets.

5
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
393,020
333,222
Other debtors
197,262
118,850
590,282
452,072
6
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
343,691
279,370
Amounts owed to group undertakings
1,316
-
0
Taxation and social security
130,550
89,375
Other creditors
386,761
282,501
862,318
651,246
CHILLISTICK LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
7
Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans and overdrafts
10,632
71,012
Other creditors
427,238
416,764
437,870
487,776
8
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:

2024
2023
£
£
1,387,500
1,462,301
9
Related party transactions

Included in other creditors is £1,315 due to Ashe Buchanan Associates Limited, the parent company.

 

Included in other debtors is £Nil (2023: £2,191) due from a connected party with shareholders in common.

10
Directors' transactions
Description
% Rate
Opening balance
Amounts advanced
Closing balance
£
£
£
Loan
-
(4,386)
29,669
25,283
(4,386)
29,669
25,283
11
Parent company

The parent company is Ashe Buchanan Associates Limited, which has a registered office of Unit L1, Grafton Way, Basingstoke, England, RG22 6HY.

2024-12-312024-01-01falsefalsefalse23 December 2025CCH SoftwareCCH Accounts Production 2025.200Dry ice manufacturer
Mr M J AsheMr C S BuchananMs N Weatherup
077810992024-01-012024-12-3107781099bus:Director12024-01-012024-12-3107781099bus:Director22024-01-012024-12-3107781099bus:Director32024-01-012024-12-3107781099bus:RegisteredOffice2024-01-012024-12-31077810992024-12-31077810992023-12-3107781099core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-12-3107781099core:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-12-3107781099core:LeaseholdImprovements2024-12-3107781099core:PlantMachinery2024-12-3107781099core:FurnitureFittings2024-12-3107781099core:MotorVehicles2024-12-3107781099core:LeaseholdImprovements2023-12-3107781099core:PlantMachinery2023-12-3107781099core:FurnitureFittings2023-12-3107781099core:MotorVehicles2023-12-3107781099core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3107781099core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3107781099core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3107781099core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3107781099core:CurrentFinancialInstruments2024-12-3107781099core:CurrentFinancialInstruments2023-12-3107781099core:Non-currentFinancialInstruments2024-12-3107781099core:Non-currentFinancialInstruments2023-12-3107781099core:ShareCapital2024-12-3107781099core:ShareCapital2023-12-3107781099core:RevaluationReserve2024-12-3107781099core:RevaluationReserve2023-12-3107781099core:RetainedEarningsAccumulatedLosses2024-12-3107781099core:RetainedEarningsAccumulatedLosses2023-12-3107781099core:ShareCapital2022-12-3107781099core:RevaluationReserve2022-12-3107781099core:RetainedEarningsAccumulatedLosses2022-12-31077810992022-12-3107781099core:RetainedEarningsAccumulatedLosses2023-01-012023-12-31077810992023-01-012023-12-3107781099core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3107781099core:RevaluationReserve2024-01-012024-12-3107781099core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3107781099core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-01-012024-12-3107781099core:LeaseholdImprovements2024-01-012024-12-3107781099core:PlantMachinery2024-01-012024-12-3107781099core:FurnitureFittings2024-01-012024-12-3107781099core:MotorVehicles2024-01-012024-12-3107781099core:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-12-3107781099core:LeaseholdImprovements2023-12-3107781099core:PlantMachinery2023-12-3107781099core:FurnitureFittings2023-12-3107781099core:MotorVehicles2023-12-31077810992023-12-3107781099core:WithinOneYear2024-12-3107781099core:WithinOneYear2023-12-3107781099bus:PrivateLimitedCompanyLtd2024-01-012024-12-3107781099bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3107781099bus:FRS1022024-01-012024-12-3107781099bus:AuditExemptWithAccountantsReport2024-01-012024-12-3107781099bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP