Company registration number 03478588 (England and Wales)
SALOPIAN BREWING COMPANY LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026
PAGES FOR FILING WITH REGISTRAR
SALOPIAN BREWING COMPANY LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 6
SALOPIAN BREWING COMPANY LIMITED
BALANCE SHEET
AS AT
31 JANUARY 2026
31 January 2026
- 1 -
2026
2025
Notes
£
£
£
£
Fixed assets
Tangible assets
3
204,597
264,925
Current assets
Stocks
166,576
171,500
Debtors
4
1,635,123
1,636,668
Cash at bank and in hand
412,858
441,835
2,214,557
2,250,003
Creditors: amounts falling due within one year
5
(587,552)
(625,139)
Net current assets
1,627,005
1,624,864
Total assets less current liabilities
1,831,602
1,889,789
Creditors: amounts falling due after more than one year
6
(123,033)
(210,443)
Provisions for liabilities
(50,092)
(63,536)
Net assets
1,658,477
1,615,810
Capital and reserves
Called up share capital
22,224
22,224
Share premium account
5,805
5,805
Profit and loss reserves
1,630,448
1,587,781
Total equity
1,658,477
1,615,810
SALOPIAN BREWING COMPANY LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 JANUARY 2026
31 January 2026
- 2 -

For the financial year ended 31 January 2026 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 directors acknowledge 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 directors of the company have 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 24 June 2026 and are signed on its behalf by:
Mark Hill
Director
Company registration number 03478588 (England and Wales)
SALOPIAN BREWING COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026
- 3 -
1
Accounting policies
Company information

Salopian Brewing Company Limited is a private company limited by shares incorporated in England and Wales. The registered office is Old Station Yard, Station Road, Hadnall, SY4 3DD.

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, [modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. The principal accounting policies adopted are set out below.

1.2
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.

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 land and buildings
No depreciation
Plant and equipment
10% straight line
Fixtures and fittings
15% reducing balance
Motor vehicles
25% reducing balance

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

Stock is valued at the lower of cost and estimated selling price less costs to sell. In respect of work in progress and finished goods, cost includes a relevant proportion of overheads according to the stage of manufacture/completion.

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.

SALOPIAN BREWING COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
1
Accounting policies
(Continued)
- 4 -
1.6
Financial instruments

The following assets and liabilities are classified as financial instruments – trade debtors, trade creditors, bank loans and directors’ loans.

Bank loans are initially measured at the present value of future payments, discounted at a market rate of interest, and subsequently at amortised costs using the effective interest method.

Directors’ loans (being repayable on demand), trade debtors and trade creditors are measured at the undiscounted amount of cash or other consideration expected to be paid or received.

1.7
Taxation

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

 

Tax deferred or accelerated is accounted for in respect of all material timing differences, in particular accelerated capital allowances. All deferred tax is charged/(credited) to the Statement of Income and Retained Earnings/Profit and Loss Account.

1.8
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

2
Employees

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

2026
2025
Number
Number
Total
17
18
SALOPIAN BREWING COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
- 5 -
3
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 February 2025
4,232
1,619,303
1,623,535
Additions
-
0
38,200
38,200
Disposals
-
0
(34,590)
(34,590)
At 31 January 2026
4,232
1,622,913
1,627,145
Depreciation and impairment
At 1 February 2025
-
0
1,358,610
1,358,610
Depreciation charged in the year
-
0
87,396
87,396
Eliminated in respect of disposals
-
0
(23,458)
(23,458)
At 31 January 2026
-
0
1,422,548
1,422,548
Carrying amount
At 31 January 2026
4,232
200,365
204,597
At 31 January 2025
4,232
260,693
264,925
4
Debtors
2026
2025
Amounts falling due within one year:
£
£
Trade debtors
271,198
220,694
Other debtors
1,363,925
1,415,974
1,635,123
1,636,668
5
Creditors: amounts falling due within one year
2026
2025
£
£
Bank loans
83,333
83,333
Trade creditors
101,349
116,732
Corporation tax
28,111
48,768
Other taxation and social security
157,771
163,345
Other creditors
216,988
212,961
587,552
625,139
SALOPIAN BREWING COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
- 6 -
6
Creditors: amounts falling due after more than one year
2026
2025
£
£
Bank loans and overdrafts
90,278
173,611
Other creditors
32,755
36,832
123,033
210,443
7
Secured liabilities

There is a first fixed and floating charge in favour of Arbuthnot Commercial Asset Based Lending Limited in respect of long term loans provided.

 

There is a second fixed and floating charge in favour of W Nelson and V Anderson.

8
Related party transactions
Transactions with related parties

At the year end Salopian Brewing Company Limited owed £107,347 (2025 - £124,397) to Station Yard Holdings Hadnall) Limited.

 

Salopian Brewing Company Holdings Limited are the parent company for both Salopian Brewing Company Limited and Station Yard Holdings (Hadnall) Limited.

9
Parent company

Details of the company's associates at 31 January 2026 are as follows:

The ultimate parent company is Salopian Brewing Company Holdings Limited, a company registered in England and Wales.

 

On 24th March 2022, the entire equity share capital of Salopian Brewing Company Limited was acquired by Salopian Brewing Company Holdings Limited.

 

At the balance sheet date an amount of £1,301,662 (2025 - £1,366,310) was owed by Salopian Brewing Company Holdings Limited.

2026-01-312025-02-01falsefalsefalse24 June 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityMark HillWilliam NelsonTrevor Hourican034785882025-02-012026-01-31034785882026-01-31034785882025-01-3103478588core:LandBuildings2026-01-3103478588core:OtherPropertyPlantEquipment2026-01-3103478588core:LandBuildings2025-01-3103478588core:OtherPropertyPlantEquipment2025-01-3103478588core:CurrentFinancialInstrumentscore:WithinOneYear2026-01-3103478588core:CurrentFinancialInstrumentscore:WithinOneYear2025-01-3103478588core:Non-currentFinancialInstrumentscore:AfterOneYear2026-01-3103478588core:Non-currentFinancialInstrumentscore:AfterOneYear2025-01-3103478588core:CurrentFinancialInstruments2026-01-3103478588core:CurrentFinancialInstruments2025-01-3103478588core:Non-currentFinancialInstruments2026-01-3103478588core:Non-currentFinancialInstruments2025-01-3103478588core:ShareCapital2026-01-3103478588core:ShareCapital2025-01-3103478588core:SharePremium2026-01-3103478588core:SharePremium2025-01-3103478588core:RetainedEarningsAccumulatedLosses2026-01-3103478588core:RetainedEarningsAccumulatedLosses2025-01-3103478588bus:Director12025-02-012026-01-3103478588core:LandBuildingscore:LongLeaseholdAssets2025-02-012026-01-3103478588core:PlantMachinery2025-02-012026-01-3103478588core:FurnitureFittings2025-02-012026-01-3103478588core:MotorVehicles2025-02-012026-01-31034785882024-02-012025-01-3103478588core:LandBuildings2025-01-3103478588core:OtherPropertyPlantEquipment2025-01-31034785882025-01-3103478588core:LandBuildings2025-02-012026-01-3103478588core:OtherPropertyPlantEquipment2025-02-012026-01-3103478588bus:PrivateLimitedCompanyLtd2025-02-012026-01-3103478588bus:FRS1022025-02-012026-01-3103478588bus:AuditExemptWithAccountantsReport2025-02-012026-01-3103478588bus:Director22025-02-012026-01-3103478588bus:Director32025-02-012026-01-3103478588bus:SmallCompaniesRegimeForAccounts2025-02-012026-01-3103478588bus:FullAccounts2025-02-012026-01-31xbrli:purexbrli:sharesiso4217:GBP