BrightAccountsProduction v1.0.0 v1.0.0 2024-06-01 The company was not dormant during the period The company was trading for the entire period Unaudited Accounts Principal activity is that of the retail sale of alcohol. 22 May 2026 36 61 NI629248 2025-05-31 NI629248 2024-05-31 NI629248 2023-05-31 NI629248 2024-06-01 2025-05-31 NI629248 2023-06-01 2024-05-31 NI629248 uk-bus:PrivateLimitedCompanyLtd 2024-06-01 2025-05-31 NI629248 uk-curr:PoundSterling 2024-06-01 2025-05-31 NI629248 uk-bus:SmallCompaniesRegimeForAccounts 2024-06-01 2025-05-31 NI629248 uk-bus:FullAccounts 2024-06-01 2025-05-31 NI629248 uk-core:ShareCapital 2025-05-31 NI629248 uk-core:ShareCapital 2024-05-31 NI629248 uk-core:RetainedEarningsAccumulatedLosses 2025-05-31 NI629248 uk-core:RetainedEarningsAccumulatedLosses 2024-05-31 NI629248 uk-core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests 2025-05-31 NI629248 uk-core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests 2024-05-31 NI629248 uk-bus:FRS102 2024-06-01 2025-05-31 NI629248 uk-core:LandBuildings 2024-06-01 2025-05-31 NI629248 uk-core:FurnitureFittingsToolsEquipment 2024-06-01 2025-05-31 NI629248 uk-core:OtherPropertyPlantEquipment 2024-06-01 2025-05-31 NI629248 uk-core:CustomerRelationships 2024-05-31 NI629248 uk-core:CustomerRelationships 2024-06-01 2025-05-31 NI629248 uk-core:CustomerRelationships 2025-05-31 NI629248 uk-core:WithinOneYear 2025-05-31 NI629248 uk-core:WithinOneYear 2024-05-31 NI629248 uk-core:WithinOneYear 2025-05-31 NI629248 uk-core:WithinOneYear 2024-05-31 NI629248 uk-core:AfterOneYear 2025-05-31 NI629248 uk-core:AfterOneYear 2024-05-31 NI629248 uk-core:BetweenTwoFiveYears 2025-05-31 NI629248 uk-core:BetweenTwoFiveYears 2024-05-31 NI629248 uk-core:EmployeeBenefits 2024-05-31 NI629248 uk-core:EmployeeBenefits 2024-06-01 2025-05-31 NI629248 uk-core:AcceleratedTaxDepreciationDeferredTax 2025-05-31 NI629248 uk-core:TaxLossesCarry-forwardsDeferredTax 2025-05-31 NI629248 uk-core:OtherDeferredTax 2025-05-31 NI629248 uk-core:RevaluationPropertyPlantEquipmentDeferredTax 2025-05-31 NI629248 uk-core:EmployeeBenefits 2025-05-31 NI629248 2024-06-01 2025-05-31 NI629248 uk-bus:Director1 2024-06-01 2025-05-31 NI629248 uk-bus:AuditExempt-NoAccountantsReport 2024-06-01 2025-05-31 xbrli:pure iso4217:GBP xbrli:shares
Company Registration Number: NI629248
 
 
KCellars Limited
 
Unaudited Financial Statements
 
for the financial year ended 31 May 2025
KCellars Limited
Company Registration Number: NI629248
BALANCE SHEET
as at 31 May 2025

2025 2024
Notes £ £
 
Fixed Assets
Intangible assets 4 36,113 43,813
Tangible assets 5 193,072 204,398
───────── ─────────
Fixed Assets 229,185 248,211
───────── ─────────
 
Current Assets
Stocks 6 330,188 341,321
Debtors 7 214,652 174,585
Cash and cash equivalents 45,057 526
───────── ─────────
589,897 516,432
───────── ─────────
Creditors: amounts falling due within one year 8 (502,018) (476,391)
───────── ─────────
Net Current Assets 87,879 40,041
───────── ─────────
Total Assets less Current Liabilities 317,064 288,252
 
Creditors:
amounts falling due after more than one year 9 (87,159) (119,513)
 
Provisions for liabilities 10 (3,923) (4,298)
───────── ─────────
Net Assets 225,982 164,441
═════════ ═════════
 
Capital and Reserves
Called up share capital 100 100
Retained earnings 225,882 164,341
───────── ─────────
Equity attributable to owners of the company 225,982 164,441
═════════ ═════════
 
The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with the provisions of FRS 102 Section 1A (Small Entities).
           
The company has taken advantage of the exemption under section 444 not to file the Profit and Loss Account and Director's Report.
           
For the financial year ended 31 May 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006.
           
The director confirms that the members have not required the company to obtain an audit of its financial statements for the financial year in question in accordance with section 476 of the Companies Act 2006.
           
The director acknowledges his responsibilities for ensuring that the company keeps accounting records which comply with section 386 and for preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of the financial year and of its profit and loss for the financial year in accordance with the requirements of sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.
           
Approved by the Director and authorised for issue on 22 May 2026
           
           
________________________________          
Mr. Paul Kelly          
Director          
           



KCellars Limited
NOTES TO THE FINANCIAL STATEMENTS
for the financial year ended 31 May 2025

   
1. General Information
 
KCellars Limited is a company limited by shares incorporated and registered in Northern Ireland. The registered number of the company is NI629248. The registered office of the company is 1 Magherafelt Road, Castledawson, Co Londonderry, BT45 8AG, Northern Ireland which is also the principal place of business of the company. The nature of the company's operations and its principal activities are set out in the Director's Report. The financial statements have been presented in Pound (£) which is also the functional currency of the company.
         
2. Summary of Significant Accounting Policies
 
The following accounting policies have been applied consistently in dealing with items which are considered material in relation to the company's financial statements.
 
Statement of compliance
The financial statements of the company for the financial year ended 31 May 2025 have been prepared in accordance with the provisions of FRS 102 Section 1A (Small Entities) and the Companies Act 2006.
 
Basis of preparation
The financial statements have been prepared on the going concern basis and in accordance with the historical cost convention except for certain properties and financial instruments that are measured at revalued amounts or fair values, as explained in the accounting policies below. Historical cost is generally based on the fair value of the consideration given in exchange for assets.
 
Turnover
Turnover comprises the invoice value of goods supplied by the company, exclusive of trade discounts and value added tax.
 
Licence
Licence are valued at cost less accumulated amortisation.
 
Amortisation is calculated to write off the cost in equal annual instalments over their estimated useful life of 5 years.
 
Tangible assets and depreciation
Tangible assets are stated at cost or at valuation, less accumulated depreciation. The charge to depreciation is calculated to write off the original cost or valuation of tangible assets, less their estimated residual value, over their expected useful lives as follows:
 
  Land and buildings freehold - 4% Straight line
  Fixtures, fittings and equipment - 20% Straight line
  Computer Equipment - 25% Straight line
 
The carrying values of tangible fixed assets are reviewed annually for impairment in periods if events or changes in circumstances indicate the carrying value may not be recoverable.
 
Stocks
Stocks are valued at the lower of cost and net realisable value. Stocks are determined on a first-in first-out basis. Cost comprises expenditure incurred in the normal course of business in bringing stocks to their present location and condition.  Full provision is made for obsolete and slow moving items. Net realisable value comprises actual or estimated selling price (net of trade discounts) less all further costs to completion or to be incurred in marketing and selling.
 
Trade and other debtors
Trade and other debtors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest method less impairment losses for bad and doubtful debts except where the effect of discounting would be immaterial. In such cases the receivables are stated at cost less impairment losses for bad and doubtful debts.
 
Borrowing costs
Borrowing costs relating to the acquisition of assets are capitalised at the appropriate rate by adding them to the cost of assets being acquired. Investment income earned on the temporary investment of specific borrowings pending their expenditure on the assets is deducted from the borrowing costs eligible for capitalisation. All other borrowing costs are recognised in profit or loss in the period in which they are incurred.
 
Provisions
Provisions are recognised when the company has a present legal or constructive obligation arising as a result of a past event, it is probable that an outflow of economic benefits will be required to settle the obligation and a reliable estimate can be made. Provisions are measured at the present value of the expenditures expected to be required to settle the obligation using a pre-tax rate that reflects current market assessments of the same value of money and the risks specific to the obligation. The increase in the provision due to passage of time is recognised as interest expense.
 
Trade and other creditors
Trade and other creditors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest rate method, unless the effect of discounting would be immaterial, in which case they are stated at cost.
 
Employee benefits
The company operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the company in an independently administered fund. The company also operates a defined benefit pension scheme for its employees providing benefits based on final pensionable pay. The assets of this scheme are also held separately from those of the company, being invested with pension fund managers.
 
Taxation and deferred taxation

Current tax represents the amount expected to be paid or recovered in respect of taxable profits for the financial year and is calculated using the tax rates and laws that have been enacted or substantially enacted at the Balance Sheet date.

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date where transactions or events have occurred at that date that will result in an obligation to pay more tax in the future, or a right to pay less tax in the future. Timing differences are temporary differences between the company's taxable profits and its results as stated in the financial statements.

Deferred tax is measured on an undiscounted basis at the tax rates that are anticipated to apply in the periods in which the timing differences are expected to reverse, based on tax rates and laws that have been enacted or substantively enacted by the Balance Sheet date.

 
Foreign currencies
Monetary assets and liabilities denominated in foreign currencies are translated at the rates of exchange ruling at the Balance Sheet date. Non-monetary items that are measured in terms of historical cost in a foreign currency are translated at the rates of exchange ruling at the date of the transaction. Non-monetary items that are measured at fair value in a foreign currency are translated using the exchange rates at the date when the fair value was determined. The resulting exchange differences are dealt with in the Profit and Loss Account.
 
Ordinary share capital
The ordinary share capital of the company is presented as equity.
       
3. Employees
 
The average monthly number of employees, including director, during the financial year was 36, (2024 - 61).
 
  2025 2024
  Number Number
 
Total 36 61
  ═════════ ═════════
       
4. Intangible assets
     
  Licence Total
  £ £
Cost
At 1 June 2024 665,575 665,575
Additions 41,914 41,914
  ───────── ─────────
At 31 May 2025 707,489 707,489
  ───────── ─────────
Amortisation
At 1 June 2024 621,762 621,762
Charge for financial year 49,614 49,614
  ───────── ─────────
At 31 May 2025 671,376 671,376
  ───────── ─────────
Net book value
At 31 May 2025 36,113 36,113
  ═════════ ═════════
At 31 May 2024 43,813 43,813
  ═════════ ═════════
           
5. Tangible assets
  Land and Fixtures, Computer Equipment Total
  buildings fittings and    
  freehold equipment    
  £ £ £ £
Cost
At 1 June 2024 230,672 113,803 2,558 347,033
Additions - 10,712 - 10,712
Disposals - (4,864) - (4,864)
  ───────── ───────── ───────── ─────────
At 31 May 2025 230,672 119,651 2,558 352,881
  ───────── ───────── ───────── ─────────
Depreciation
At 1 June 2024 43,343 97,315 1,977 142,635
Charge for the financial year 9,227 12,297 514 22,038
On disposals - (4,864) - (4,864)
  ───────── ───────── ───────── ─────────
At 31 May 2025 52,570 104,748 2,491 159,809
  ───────── ───────── ───────── ─────────
Net book value
At 31 May 2025 178,102 14,903 67 193,072
  ═════════ ═════════ ═════════ ═════════
At 31 May 2024 187,329 16,488 581 204,398
  ═════════ ═════════ ═════════ ═════════
       
6. Stocks 2025 2024
  £ £
 
Finished goods and goods for resale 330,188 341,321
  ═════════ ═════════
 
The replacement cost of stock did not differ significantly from the figures shown.
       
7. Debtors 2025 2024
  £ £
 
Amounts owed by connected parties (Note 12) 214,652 174,585
  ═════════ ═════════
       
8. Creditors 2025 2024
Amounts falling due within one year £ £
 
Bank loan 48,606 52,018
Trade creditors 157,785 163,187
Taxation 153,807 101,716
Director's current account 92,257 122,882
Other creditors 21,977 7,987
Accruals:
Pension accrual 1,144 894
Other accruals 26,442 27,707
  ───────── ─────────
  502,018 476,391
  ═════════ ═════════
 
The bank holds a floating charge over all the property and undertakings of the company.
       
9. Creditors 2025 2024
Amounts falling due after more than one year £ £
 
Bank loan 87,159 119,513
  ═════════ ═════════
 
Loans
Repayable in one year or less, or on demand (Note 8) 48,606 52,018
Repayable between two and five years 87,159 119,513
  ───────── ─────────
  135,765 171,531
  ═════════ ═════════
 
         
10. Provisions for liabilities
 
The amounts provided for deferred taxation are analysed below:
 
  Capital Total Total
  allowances    
       
    2025 2024
  £ £ £
 
At financial year start 4,298 4,298 4,015
Charged to profit and loss (375) (375) 283
  ───────── ───────── ─────────
At financial year end 3,923 3,923 4,298
  ═════════ ═════════ ═════════
       
11. Capital commitments
 
The company had no material capital commitments at the financial year-ended 31 May 2025.
           
12. Related party transactions
  Balance Movement Balance Maximum
  2025 in year 2024 in year
  £ £ £ £
 
An Carn Distillery Ltd 214,652 40,067 174,585 137,531
  ───────── ───────── ───────── ═════════
 
Mr Paul kelly, director and shareholder of KCellars Limited is also the director and shareholder of An Carn Distillery LTD. During the year KCellars limited  paid expenses on behalf of An Carn Distillery  LTD and the amount due at the 31.05.25 is £214,652.
   
13. Post-Balance Sheet Events
 
There have been no significant events affecting the company since the financial year-end.