Company registration number 02866189 (England and Wales)
GARDEN GAMES LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
GARDEN GAMES LIMITED
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 10
GARDEN GAMES LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
5
14,088
19,457
Current assets
Stocks
1,754,549
2,130,741
Debtors
6
524,819
669,379
Cash at bank and in hand
108,563
104,266
2,387,931
2,904,386
Creditors: amounts falling due within one year
7
(2,327,371)
(4,041,847)
Net current assets/(liabilities)
60,560
(1,137,461)
Net assets/(liabilities)
74,648
(1,118,004)
Capital and reserves
Called up share capital
8
8
8
Profit and loss reserves
74,640
(1,118,012)
Total equity
74,648
(1,118,004)
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 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 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 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 23 December 2025 and are signed on its behalf by:
Mr T El-Sheikh
Director
Company registration number 02866189 (England and Wales)
GARDEN GAMES LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2023
8
712,482
712,490
Year ended 31 December 2023:
Loss and total comprehensive expense
-
(1,830,494)
(1,830,494)
Balance at 31 December 2023
8
(1,118,012)
(1,118,004)
Year ended 31 December 2024:
Profit and total comprehensive income
-
1,192,652
1,192,652
Balance at 31 December 2024
8
74,640
74,648
GARDEN GAMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information
Garden Games Limited is a private company limited by shares incorporated in England and Wales. The registered office is Chadwick Farm, Garford, Abingdon, Oxfordshire, OX13 5PD.
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
Going concern
After the reporting date the former ultimate parent company entered administration and the Company became part of a new group structure. Following the administration, the Company continues to receive financial support and trading backing from its new parent company.true
At the time of approving the financial statements, the director has a reasonable expectation that the group will be able to secure adequate resources to continue in operational existence for the foreseeable future. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.
1.3
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
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.
1.4
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.
1.5
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
GARDEN GAMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
Amortisation 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:
Patents
33% Straight line basis
1.6
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
Straight line over period of lease
Plant and machinery
20% Straight line basis
Fixtures, fittings & equipment
20% Straight line basis
Computer equipment
20% Straight line basis
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.
1.7
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.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.8
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.
GARDEN GAMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.9
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.
1.10
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.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
1.11
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.12
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
GARDEN GAMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 6 -
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. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.13
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.14
Leases
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.
1.15
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
GARDEN GAMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the director is required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Intercompany balances
The directors have exercised judgement in assessing the recoverability of intercompany balances. This assessment includes consideration of the financial position of the counterparty and the likelihood of settlement. Where recovery is no longer considered probable, intercompany balances are written off and recognised in the profit and loss account in the period in which that assessment is made. During the year, certain intercompany loan balances were written off following such an assessment.
Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.
Stock valuation and obsolescence
Stocks are valued at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in-first-out (FIFO) method. Estimated selling price less costs to complete and sell, includes, where necessary, provisions for slow moving and obsolete stocks. Calculation of these provisions requires judgements to be made, which include the forecasted customer demand, the promotional, competitive and economic environment as well as the ageing of stock and the discontinuation of certain product lines by the key suppliers. These variables are monitored by the directors and a provision is in place to mitigate the relevant risks.
3
Employees
The average monthly number of persons employed by the company during the year was:
2024
2023
Number
Number
Total
0
0
The company has no employees. All staff are employed by the parent company.
GARDEN GAMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
4
Intangible fixed assets
Goodwill
Patents
Total
£
£
£
Cost
At 1 January 2024
81,824
34,676
116,500
Disposals
(81,824)
(81,824)
At 31 December 2024
34,676
34,676
Amortisation and impairment
At 1 January 2024
81,824
34,676
116,500
Disposals
(81,824)
(81,824)
At 31 December 2024
34,676
34,676
Carrying amount
At 31 December 2024
At 31 December 2023
5
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2024
87,382
317,634
405,016
Additions
2,351
2,351
Disposals
(8,500)
(8,500)
At 31 December 2024
87,382
311,485
398,867
Depreciation and impairment
At 1 January 2024
87,342
298,217
385,559
Depreciation charged in the year
40
7,680
7,720
Eliminated in respect of disposals
(8,500)
(8,500)
At 31 December 2024
87,382
297,397
384,779
Carrying amount
At 31 December 2024
14,088
14,088
At 31 December 2023
40
19,417
19,457
GARDEN GAMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
6
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
198,920
152,825
Corporation tax recoverable
39,866
256,243
Amounts owed by group undertakings
131,761
224,962
Other debtors
154,272
35,349
524,819
669,379
7
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
905,533
361,108
Amounts owed to group undertakings
1,043,945
3,144,553
Taxation and social security
145,845
Other creditors
377,893
390,341
2,327,371
4,041,847
8
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
8
8
8
8
9
Financial commitments, guarantees and contingent liabilities
Avcap Luxembourg Asset Holding I S.A.R.L holds a fixed and floating charge over the assets of the company, covering group borrowings.
10
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
£
£
Total commitments
348,720
477,308
GARDEN GAMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
11
Events after the reporting date
On 2 July 2025 the Company’s former ultimate parent company, Cinchona Technologies Limited entered administration. As a result, a group restructure was implemented and the Company is now supported by a new parent company. The new ultimate parent company is Kinia Innovations Ltd. The immediate parent company remains Old Black Dog Holdings Limited.
The intercompany balance owing to Cinchona Technologies Limited is being settled as part of the wider transaction and has been written down to the amount agreed within these financial statements.
The parent company’s administration occurred after the reporting date and is not indicative of conditions existing at 31 December 2024. Accordingly, it has been treated as a non-adjusting event and no changes have been made to the amounts recognised in these financial statements.
12
Related party transactions
The company has taken advantage of the exemption provided by FRS102 Section 33, not to disclose transactions and outstanding balances with Cinchona Technologies Limited and its 100% directly or indirectly controlled subsidiary undertakings which form part of the Cinchona group.
13
Parent company
The ultimate parent company in the current and prior year was Cinchona Technologies Limited.
The immediate parent company continues to be Old Black Dog Holdings Limited, a company registered in England and Wales.
Subsequent to the year-end, Cinchona Technologies Limited entered administration and the Company is now ultimately controlled by Kinia Innovations Ltd
2024-12-312024-01-01falsefalsefalse23 December 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityMr M AbukhaterMr T El-Sheikh028661892024-01-012024-12-31028661892024-12-31028661892023-12-3102866189core:LandBuildings2024-12-3102866189core:OtherPropertyPlantEquipment2024-12-3102866189core:LandBuildings2023-12-3102866189core:OtherPropertyPlantEquipment2023-12-3102866189core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3102866189core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3102866189core:ShareCapital2024-12-3102866189core:ShareCapital2023-12-3102866189core:RetainedEarningsAccumulatedLosses2024-12-3102866189core:RetainedEarningsAccumulatedLosses2023-12-3102866189core:ShareCapital2022-12-3102866189core:RetainedEarningsAccumulatedLosses2022-12-3102866189core:ShareCapitalOrdinaryShareClass12024-12-3102866189core:ShareCapitalOrdinaryShareClass12023-12-3102866189bus:Director22024-01-012024-12-3102866189core:RetainedEarningsAccumulatedLosses2023-01-012023-12-31028661892023-01-012023-12-3102866189core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3102866189core:Goodwill2024-01-012024-12-3102866189core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3102866189core:PatentsTrademarksLicencesConcessionsSimilar2024-01-012024-12-3102866189core:LandBuildingscore:LongLeaseholdAssets2024-01-012024-12-3102866189core:PlantMachinery2024-01-012024-12-3102866189core:FurnitureFittings2024-01-012024-12-3102866189core:ComputerEquipment2024-01-012024-12-3102866189core:NetGoodwill2023-12-3102866189core:IntangibleAssetsOtherThanGoodwill2023-12-31028661892023-12-3102866189core:NetGoodwill2024-12-3102866189core:IntangibleAssetsOtherThanGoodwill2024-12-3102866189core:NetGoodwill2024-01-012024-12-3102866189core:NetGoodwill2023-12-3102866189core:IntangibleAssetsOtherThanGoodwill2023-12-3102866189core:LandBuildings2023-12-3102866189core:OtherPropertyPlantEquipment2023-12-3102866189core:LandBuildings2024-01-012024-12-3102866189core:OtherPropertyPlantEquipment2024-01-012024-12-3102866189core:CurrentFinancialInstruments2024-12-3102866189core:CurrentFinancialInstruments2023-12-3102866189core:WithinOneYear2024-12-3102866189core:WithinOneYear2023-12-3102866189bus:OrdinaryShareClass12024-01-012024-12-3102866189bus:OrdinaryShareClass12024-12-3102866189bus:OrdinaryShareClass12023-12-3102866189bus:PrivateLimitedCompanyLtd2024-01-012024-12-3102866189bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3102866189bus:FRS1022024-01-012024-12-3102866189bus:AuditExemptWithAccountantsReport2024-01-012024-12-3102866189bus:Director12024-01-012024-12-3102866189bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP