Company registration number 08650035 (England and Wales)
VIBRANT FOREST BREWERY LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2025
PAGES FOR FILING WITH REGISTRAR
VIBRANT FOREST BREWERY LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 6
VIBRANT FOREST BREWERY LIMITED
BALANCE SHEET
AS AT
30 SEPTEMBER 2025
30 September 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
4
215,896
262,596
Current assets
Stocks
69,407
111,543
Debtors
5
63,855
99,021
Cash at bank and in hand
276
3,652
133,538
214,216
Creditors: amounts falling due within one year
6
(232,379)
(237,522)
Net current liabilities
(98,841)
(23,306)
Total assets less current liabilities
117,055
239,290
Creditors: amounts falling due after more than one year
7
(64,267)
(29,224)
Provisions for liabilities
(14,297)
(33,573)
Net assets
38,491
176,493
Capital and reserves
Called up share capital
1
1
Profit and loss reserves
38,490
176,492
Total equity
38,491
176,493
VIBRANT FOREST BREWERY LIMITED
BALANCE SHEET (CONTINUED)
AS AT
30 SEPTEMBER 2025
30 September 2025
- 2 -

For the financial year ended 30 September 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 11 March 2026 and are signed on its behalf by:
Mr Kevin Robinson
Director
Company registration number 08650035 (England and Wales)
VIBRANT FOREST BREWERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 3 -
1
Accounting policies
Company information

Vibrant Forest Brewery Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 3 The Purlieu Centre, Hardley Industrial Estate, Hythe, Southampton, England, SO45 3AE.

1.1
Basis of preparation

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 company 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 of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.

1.2
Turnover

Turnover represents invoiced sales of goods net of value added tax.

 

1.3
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
in accordance with the property lease
Plant and equipment
20% on cost, 10% on cost and 10% on reducing balance
Fixtures and fittings
20% on cost
Motor vehicles
25% on reducing balance
1.4
Stocks

Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

 

1.5
Taxation

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

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.

VIBRANT FOREST BREWERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
1
Accounting policies
(Continued)
- 4 -
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.

1.6
Leases
As lessee

Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

 

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.

3
Employees

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

2025
2024
Number
Number
Total
12
10
VIBRANT FOREST BREWERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 5 -
4
Tangible fixed assets
Leasehold improvements
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 October 2024
259,822
355,471
34,966
18,450
668,709
Additions
-
0
12,465
220
-
0
12,685
At 30 September 2025
259,822
367,936
35,186
18,450
681,394
Depreciation and impairment
At 1 October 2024
145,363
220,212
23,258
17,280
406,113
Depreciation charged in the year
28,614
25,484
4,995
292
59,385
At 30 September 2025
173,977
245,696
28,253
17,572
465,498
Carrying amount
At 30 September 2025
85,845
122,240
6,933
878
215,896
At 30 September 2024
114,459
135,259
11,708
1,170
262,596
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
58,689
44,720
Corporation tax recoverable
-
0
2,000
Other debtors
5,166
52,301
63,855
99,021
6
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans and overdrafts
113,102
103,791
Trade creditors
36,011
30,744
Taxation and social security
19,643
32,571
Other creditors
63,623
70,416
232,379
237,522
VIBRANT FOREST BREWERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 6 -
7
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
58,764
29,224
Other creditors
5,503
-
0
64,267
29,224
8
Finance lease obligations
2025
2024
Future minimum lease payments due under finance leases:
£
£
Within one year
3,630
-
0
In two to five years
5,503
-
0
9,133
-
0

HP liability is secured over the assets to which they relate.

At the end of the accounting period the company was committed, under non-cancellable operating

leases, to future payments of £154,157 (2024: £210,000)

2025-09-302024-10-01falsefalsefalse11 March 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityMr Kevin RobinsonMr Kevin Robinson086500352024-10-012025-09-30086500352025-09-30086500352024-09-3008650035core:LeaseholdImprovements2025-09-3008650035core:PlantMachinery2025-09-3008650035core:FurnitureFittings2025-09-3008650035core:MotorVehicles2025-09-3008650035core:LeaseholdImprovements2024-09-3008650035core:PlantMachinery2024-09-3008650035core:FurnitureFittings2024-09-3008650035core:MotorVehicles2024-09-3008650035core:CurrentFinancialInstrumentscore:WithinOneYear2025-09-3008650035core:CurrentFinancialInstrumentscore:WithinOneYear2024-09-3008650035core:WithinOneYear2025-09-3008650035core:WithinOneYear2024-09-3008650035core:AfterOneYear2025-09-3008650035core:AfterOneYear2024-09-3008650035core:CurrentFinancialInstruments2025-09-3008650035core:CurrentFinancialInstruments2024-09-3008650035core:Non-currentFinancialInstruments2025-09-3008650035core:Non-currentFinancialInstruments2024-09-3008650035core:ShareCapital2025-09-3008650035core:ShareCapital2024-09-3008650035core:RetainedEarningsAccumulatedLosses2025-09-3008650035core:RetainedEarningsAccumulatedLosses2024-09-3008650035bus:Director12024-10-012025-09-3008650035core:LeaseholdImprovements2024-10-012025-09-3008650035core:PlantMachinery2024-10-012025-09-3008650035core:FurnitureFittings2024-10-012025-09-3008650035core:MotorVehicles2024-10-012025-09-30086500352023-10-012024-09-3008650035core:LeaseholdImprovements2024-09-3008650035core:PlantMachinery2024-09-3008650035core:FurnitureFittings2024-09-3008650035core:MotorVehicles2024-09-30086500352024-09-3008650035core:BetweenTwoFiveYears2025-09-3008650035core:BetweenTwoFiveYears2024-09-3008650035bus:PrivateLimitedCompanyLtd2024-10-012025-09-3008650035bus:SmallCompaniesRegimeForAccounts2024-10-012025-09-3008650035bus:FRS1022024-10-012025-09-3008650035bus:AuditExemptWithAccountantsReport2024-10-012025-09-3008650035bus:Director22024-10-012025-09-3008650035bus:FullAccounts2024-10-012025-09-30xbrli:purexbrli:sharesiso4217:GBP