Company registration number SC741151 (Scotland)
VAPOUR MONSTER LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
PAGES FOR FILING WITH REGISTRAR
VAPOUR MONSTER LTD
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 4
VAPOUR MONSTER LTD
BALANCE SHEET
AS AT
31 AUGUST 2025
31 August 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
2,891
4,351
Current assets
Stocks
45,000
45,000
Debtors
-
0
(1)
Cash at bank and in hand
1,619
2,335
46,619
47,334
Creditors: amounts falling due within one year
4
(20,948)
(29,026)
Net current assets
25,671
18,308
Net assets
28,562
22,659
Capital and reserves
Called up share capital
5
2
2
Profit and loss reserves
28,560
22,657
Total equity
28,562
22,659

For the financial year ended 31 August 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 and signed by the director and authorised for issue on 18 May 2026
Mr W A Erskine
Director
Company registration number SC741151 (Scotland)
VAPOUR MONSTER LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
- 2 -
Company information

Vapour Monster Ltd is a private company limited by shares incorporated in Scotland. The registered office is 10-12, Grangemouth Road, Falkirk, Scotland, FK2 9DA.

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 have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

These financial statements for the year ended 31 August 2025 are the first financial statements of Vapour Monster Ltd prepared in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland. The date of transition to FRS 102 was 1 September 2023. The reported financial position and financial performance for the previous period are not affected by the transition to FRS 102.

1.2
Revenue

Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.

 

When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.

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:

Plant and equipment
20% on cost
Fixtures and fittings
20% on cost
Computers
20% on cost
Motor vehicles
20% 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.

1.4
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.

VAPOUR MONSTER LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
(Continued)
- 3 -

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.

1.5
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.

1.6
Financial instruments
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.

1.7
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.

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.

1.8
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.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

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.

VAPOUR MONSTER LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
(Continued)
- 4 -
2
Employees

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

2025
2024
Number
Number
Total
6
7
3
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 September 2024 and 31 August 2025
7,316
Depreciation and impairment
At 1 September 2024
2,965
Depreciation charged in the year
1,460
At 31 August 2025
4,425
Carrying amount
At 31 August 2025
2,891
At 31 August 2024
4,351
4
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
-
0
2,387
Corporation tax
2,898
3,237
Other taxation and social security
7,768
9,736
Other creditors
10,282
13,666
20,948
29,026
5
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
2
2
2
2
2025-08-312024-09-01falsefalsefalse18 May 2026CCH SoftwareCCH Accounts Production 2026.100The principal activity of the company continued to be that of Retailer

Mr W A Erskine
SC7411512024-09-012025-08-31SC7411512025-08-31SC7411512024-08-31SC741151core:OtherPropertyPlantEquipment2025-08-31SC741151core:OtherPropertyPlantEquipment2024-08-31SC741151core:CurrentFinancialInstrumentscore:WithinOneYear2025-08-31SC741151core:CurrentFinancialInstrumentscore:WithinOneYear2024-08-31SC741151core:CurrentFinancialInstruments2025-08-31SC741151core:CurrentFinancialInstruments2024-08-31SC741151core:ShareCapital2025-08-31SC741151core:ShareCapital2024-08-31SC741151core:RetainedEarningsAccumulatedLosses2025-08-31SC741151core:RetainedEarningsAccumulatedLosses2024-08-31SC741151core:ShareCapitalOrdinaryShareClass12025-08-31SC741151core:ShareCapitalOrdinaryShareClass12024-08-31SC741151bus:Director12024-09-012025-08-31SC741151core:PlantMachinery2024-09-012025-08-31SC741151core:FurnitureFittings2024-09-012025-08-31SC741151core:ComputerEquipment2024-09-012025-08-31SC741151core:MotorVehicles2024-09-012025-08-31SC7411512023-09-012024-08-31SC741151core:OtherPropertyPlantEquipment2024-08-31SC741151core:OtherPropertyPlantEquipment2024-09-012025-08-31SC741151bus:OrdinaryShareClass12024-09-012025-08-31SC741151bus:OrdinaryShareClass12025-08-31SC741151bus:OrdinaryShareClass12024-08-31SC741151bus:PrivateLimitedCompanyLtd2024-09-012025-08-31SC741151bus:SmallCompaniesRegimeForAccounts2024-09-012025-08-31SC741151bus:FRS1022024-09-012025-08-31SC741151bus:AuditExemptWithAccountantsReport2024-09-012025-08-31SC741151bus:FullAccounts2024-09-012025-08-31xbrli:purexbrli:sharesiso4217:GBP