Acorah Software Products - Accounts Production 16.3.350 false true true 31 March 2024 1 April 2023 false 1 April 2024 31 March 2025 31 March 2025 07447825 Stephen Brogan David Moran Michael Howard David Moran Stephen & Gail Brogan false iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 07447825 2024-03-31 07447825 2025-03-31 07447825 2024-04-01 2025-03-31 07447825 frs-core:CurrentFinancialInstruments 2025-03-31 07447825 frs-core:Non-currentFinancialInstruments 2025-03-31 07447825 frs-core:ComputerEquipment 2025-03-31 07447825 frs-core:ComputerEquipment 2024-04-01 2025-03-31 07447825 frs-core:ComputerEquipment 2024-03-31 07447825 frs-core:CopyrightsPatentsTrademarksServiceOperatingRights 2025-03-31 07447825 frs-core:CopyrightsPatentsTrademarksServiceOperatingRights 2024-04-01 2025-03-31 07447825 frs-core:CopyrightsPatentsTrademarksServiceOperatingRights 2024-03-31 07447825 frs-core:FurnitureFittings 2025-03-31 07447825 frs-core:FurnitureFittings 2024-04-01 2025-03-31 07447825 frs-core:FurnitureFittings 2024-03-31 07447825 frs-core:MotorVehicles 2025-03-31 07447825 frs-core:MotorVehicles 2024-04-01 2025-03-31 07447825 frs-core:MotorVehicles 2024-03-31 07447825 frs-core:OtherReservesSubtotal 2025-03-31 07447825 frs-core:ShareCapital 2025-03-31 07447825 frs-core:RetainedEarningsAccumulatedLosses 2024-04-01 2025-03-31 07447825 frs-core:RetainedEarningsAccumulatedLosses 2025-03-31 07447825 frs-bus:PrivateLimitedCompanyLtd 2024-04-01 2025-03-31 07447825 frs-bus:FilletedAccounts 2024-04-01 2025-03-31 07447825 frs-bus:SmallEntities 2024-04-01 2025-03-31 07447825 frs-bus:AuditExempt-NoAccountantsReport 2024-04-01 2025-03-31 07447825 frs-bus:SmallCompaniesRegimeForAccounts 2024-04-01 2025-03-31 07447825 1 2024-04-01 2025-03-31 07447825 frs-bus:Director1 2024-04-01 2025-03-31 07447825 frs-bus:Director1 2024-03-31 07447825 frs-bus:Director1 2025-03-31 07447825 frs-bus:Director2 2024-04-01 2025-03-31 07447825 frs-bus:Director3 2024-04-01 2025-03-31 07447825 frs-bus:CompanySecretary1 2024-04-01 2025-03-31 07447825 frs-countries:EnglandWales 2024-04-01 2025-03-31 07447825 2023-03-31 07447825 2024-03-31 07447825 2023-04-01 2024-03-31 07447825 frs-core:CurrentFinancialInstruments 2024-03-31 07447825 frs-core:Non-currentFinancialInstruments 2024-03-31 07447825 frs-core:OtherReservesSubtotal 2023-03-31 07447825 frs-core:OtherReservesSubtotal 2024-03-31 07447825 frs-core:ShareCapital 2023-03-31 07447825 frs-core:ShareCapital 2024-03-31 07447825 frs-core:RetainedEarningsAccumulatedLosses 2023-04-01 2024-03-31 07447825 frs-core:RetainedEarningsAccumulatedLosses frs-core:PreviouslyStatedAmount 2023-03-31 07447825 frs-core:RetainedEarningsAccumulatedLosses 2024-03-31
Registered number: 07447825
Drinks21 Ltd
Unaudited Financial Statements
For The Year Ended 31 March 2025
Contents
Page
Company Information 1
Statement of Financial Position 2—3
Statement of Changes in Equity 4
Notes to the Financial Statements 5—8
Page 1
Company Information
Directors Stephen Brogan
David Moran
Michael Howard
Secretary David Moran
Company Number 07447825
Registered Office 9 Queen's Square
Ascot Business Park
Ascot
Berkshire
SL5 9FE
Bankers HSBC Bank PLC
8 Canada Square
Canary Wharf
London
E14 5HQ
Solicitors Burges Salmon LLP
One Glass Wharf
Bristol
BS2 0ZX
Page 1
Page 2
Statement of Financial Position
Registered number: 07447825
2025 2024
Notes £ £ £ £
FIXED ASSETS
Intangible Assets 4 7,500 9,000
Tangible Assets 5 6,211 45,721
13,711 54,721
CURRENT ASSETS
Stocks 6 747,184 750,228
Debtors 7 3,962,175 2,071,079
Cash at bank and in hand 228,036 245,606
4,937,395 3,066,913
Creditors 8 (4,080,091 ) (2,368,396 )
NET CURRENT ASSETS (LIABILITIES) 857,304 698,517
TOTAL ASSETS LESS CURRENT LIABILITIES 871,015 753,238
Long-Term Creditors 9 (68,606 ) (93,632 )
NET ASSETS 802,409 659,606
CAPITAL AND RESERVES
Called up share capital 11 392 392
Other reserves 431 431
Income Statement 801,586 658,783
SHAREHOLDERS' FUNDS 802,409 659,606
Page 2
Page 3
For the year ending 31 March 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 in accordance with section 476 of the Companies Act 2006.
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
These accounts have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The company has taken advantage of section 444(1) of the Companies Act 2006 and opted not to deliver to the registrar a copy of the company's Income Statement.
On behalf of the board
Stephen Brogan
Director
30th December 2025
The notes on pages 5 to 8 form part of these financial statements.
Page 3
Page 4
Statement of Changes in Equity
Share Capital Other reserves Income Statement Total
£ £ £ £
As at 1 April 2023 392 431 742,568 743,391
Loss for the year and total comprehensive income - - (83,785 ) (83,785)
As at 31 March 2024 and 1 April 2024 392 431 658,783 659,606
Profit for the year and total comprehensive income - - 142,803 142,803
As at 31 March 2025 392 431 801,586 802,409
Page 4
Page 5
Notes to the Financial Statements
1. General Information
Drinks21 Ltd is a private company, limited by shares, incorporated in England & Wales, registered number 07447825 . The registered office is 9 Queen's Square, Ascot Business Park, Ascot, Berkshire, SL5 9FE.
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
The financial statements have been prepared under the historical cost convention and in accordance with Financial Reporting Standard 102 section 1A Small Entities "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006.
2.2. Going Concern Disclosure
The directors have not identified any material uncertainties related to events or conditions that may cast significant doubt about the company's ability to continue as a going concern.
2.3. Turnover
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods. Turnover is reduced for estimated customer returns, rebates and other similar allowances.
Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods has transferred to the buyer. This is usually at the point that the customer has signed for the delivery of the goods.
2.4. Intangible Fixed Assets and Amortisation - Intellectual Property
Intellectual property assets are goodwill. It is amortised to the income statement over its estimated economic life of 10 years.
2.5. Tangible Fixed Assets and Depreciation
Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:
Motor Vehicles 25% on cost
Fixtures & Fittings 25% on cost
Computer Equipment 33% on cost
2.6. Leasing and Hire Purchase Contracts
Assets obtained under finance leases are capitalised as tangible fixed assets. Assets acquired under finance leases are depreciated over the shorter of the lease term and their useful lives. Assets acquired under hire purchase contracts are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in the creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to the income statement so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.

Rentals applicable to operating leases where substantially all of the benefits and risks of ownership remain with the lessor are charged to income statement as incurred.
2.7. Stocks and Work in Progress
Stocks are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks.  
2.8. Financial Instruments
The company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in ordinary shares.
2.9. Foreign Currencies
Monetary assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the statement of financial position date. Transactions in foreign currencies are translated into sterling at the rate ruling on the date of the transaction. Exchange differences are taken into account in arriving at the operating profit.
Page 5
Page 6
2.10. Pensions
The company operates a defined pension contribution scheme. Contributions are charged to the income statement as they become payable in accordance with the rules of the scheme.
2.11. Government Grant
Government grants are recognised in the income statement in an appropriate manner that matches them with the expenditure towards which they are intended to contribute.
Grants for immediate financial support or to cover costs already incurred are recognised immediately in the income statement. Grants towards general activities of the entity over a specific period are recognised in the income statement over that period.
Grants towards fixed assets are recognised over the expected useful lives of the related assets and are treated as deferred income and released to the income statement over the useful life of the asset concerned.
All grants in the income statement are recognised when all conditions for receipt have been complied with.
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. Creditors
Short term trade 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.
2.14. 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.
3. Average Number of Employees
The average number of employees, including directors, during the year was 9 (2024: 10)
9 10
4. Intangible Assets
Intellectual Property
£
Cost
As at 1 April 2024 25,000
As at 31 March 2025 25,000
Amortisation
As at 1 April 2024 16,000
Provided during the period 1,500
As at 31 March 2025 17,500
Net Book Value
As at 31 March 2025 7,500
As at 1 April 2024 9,000
Page 6
Page 7
5. Tangible Assets
Motor Vehicles Fixtures & Fittings Computer Equipment Total
£ £ £ £
Cost
As at 1 April 2024 41,520 14,876 150,744 207,140
Additions - 2,649 - 2,649
Disposals (25,026 ) - - (25,026 )
As at 31 March 2025 16,494 17,525 150,744 184,763
Depreciation
As at 1 April 2024 5,498 14,293 141,628 161,419
Provided during the period 10,996 1,108 5,029 17,133
As at 31 March 2025 16,494 15,401 146,657 178,552
Net Book Value
As at 31 March 2025 - 2,124 4,087 6,211
As at 1 April 2024 36,022 583 9,116 45,721
6. Stocks
2025 2024
£ £
Stock - Finished Goods 747,184 750,228
7. Debtors
2025 2024
£ £
Due within one year
Trade debtors 1,699,196 781,441
Amounts owed by group undertakings 2,027,022 1,186,422
Other debtors 235,957 103,216
3,962,175 2,071,079
8. Creditors
2025 2024
£ £
Net obligations under finance lease and hire purchase contracts - 10,996
Trade creditors 2,605,626 1,262,527
Bank loans and overdrafts 1,406,257 1,071,689
Other creditors 36,330 13,888
Taxation and social security 31,878 9,296
4,080,091 2,368,396
Page 7
Page 8
9. Long-Term Creditors
2025 2024
£ £
Net obligations under finance lease and hire purchase contracts - 25,026
Bank loans 68,606 68,606
68,606 93,632
10. Secured Creditors
Of the creditors falling due within and after more than one year the following amounts are secured by way of a fixed and floating charge in favour of HSBC UK Bank plc and HSBC Invoice Finance (UK) Ltd. The amounts secured relate to various Invoice Finance and Trade Facilities in place.
2025 2024
£ £
Bank loans and overdrafts 1,406,257 1,071,689
11. Share Capital
2025 2024
£ £
Allotted, Called up and fully paid 392 392
12. Pension Commitments
The company operates a defined contribution pension scheme for its employees. 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.
13. Directors Advances, Credits and Guarantees
Included within Debtors are the following loans to directors:
As at 1 April 2024 Amounts advanced Amounts repaid Amounts written off As at 31 March 2025
£ £ £ £ £
Mr Stephen Brogan 1,725 7,770 346 - 9,149
The above loan is unsecured, interest free and repayable on demand.
14. Parent Undertaking and Controlling Party
The company's immediate and parent undertaking is Drinks21 Group Ltd ., who own 100% of the share capital of the company. Drinks21 Group Ltd was incorporated in the United Kingdom, under company registered number 09683336. The ultimate controlling parties are Stephen & Gail Brogan who control more than 75% of the shares of Drinks21 Group Ltd .
15. Audit Information
The auditor's report on the accounts of Drinks21 Ltd for the year ended 31 March 2025 was unqualified.
The auditor's report was signed by Statutory Auditor.
Page 8