Company registration number 10297356 (England and Wales)
BELVOIR FARM DRINKS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
BELVOIR FARM DRINKS LIMITED
COMPANY INFORMATION
Directors
Mr R J P Manners
A H Westropp
L B Hemmings
Company number
10297356
Registered office
Barkestone Lane
Bottesford
Leicestershire
NG13 0DH
Auditor
UHY Hacker Young
14 Park Row
Nottingham
NG1 6GR
BELVOIR FARM DRINKS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 8
Profit and loss account
9
Balance sheet
10
Statement of changes in equity
11
Notes to the financial statements
12 - 24
BELVOIR FARM DRINKS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -

The directors present the strategic report for the year ended 31 December 2025.

Principal activities

The company is principally engaged in the manufacture, sale and distribution of premium soft drinks.

Review of the business

The Board is pleased to report another year of strong financial and operational performance during 2025. Sales increased by 8.4% to £27.8m (2024: £25.6m), while operating profit increased to £1.7m (2024: £1.2m). Profit after taxation was £1.4m (2024: £1.1m).

Strong UK sales growth was driven by favourable summer weather and the success of the upweighted “Taste Obsessed” marketing campaign, despite trading conditions remaining highly competitive. Export markets were more challenging, particularly with the United States adversely impacted by trade tariffs.

Gross margin recovered to more normalised levels during 2025 despite the operational complexity associated with sugar and packaging reduction projects and the introduction of Extended Producer Responsibility (EPR) legislation necessitating recovery through price. Margin improvement was also supported by improved supplier agreements, operational efficiencies and increased factory utilisation.

The company finished the year in a strong financial position, with shareholders’ funds increasing to £12.0m (2024: £10.9m) and cash of £3.9m (2024: £2.9m). The company remains ungeared with no structured external borrowings. The company remains well positioned for continued growth and the Board would like to thank all staff, suppliers and customers for their ongoing support.

The Board remains confident in the company’s long-term prospects and expects continued sales growth in 2026. The business remains focused on brand development, product innovation, operational efficiency and sustainability.

Sustainability and people

Sustainability and responsible business practices remain integral to the company’s long-term strategy. During 2025, the company achieved B Corp certification and continued to embed environmental and social objectives into operational and strategic decision-making.

Key initiatives during the year included packaging reduction projects, wastewater reduction initiatives, maintaining zero waste to landfill and continued investment in renewable energy generation. The company remains committed to achieving net zero Scope 1 and Scope 2 emissions by 2035.

The company also continued to invest in employee wellbeing, training and community engagement initiatives.

BELVOIR FARM DRINKS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
Principal risks and uncertainties

The Board regularly reviews the principal risks and uncertainties facing the business, together with the controls and mitigating actions in place to manage those risks. The principal risks identified are:

Consumer demand and competitive environment
The business operates in a highly competitive market and remains exposed to changes in consumer confidence, discretionary spending and retailer pricing activity. Continued inflationary pressures may also impact consumer behaviour. The company mitigates these risks through ongoing brand investment, product innovation, active revenue management and close customer relationships.

Supply chain and input costs
The company remains exposed to volatility in raw material, packaging, utility and logistics costs, together with broader supply chain disruption and geopolitical uncertainty which may adversely impact availability, pricing and lead times. Mitigating actions include long-term supplier relationships, strategic sourcing and operational efficiencies.

Regulatory and environmental change
The business continues to manage increasing regulatory requirements across the food and beverage sector, including the anticipated introduction of the UK Deposit Return Scheme (DRS). These changes may increase operating costs and operational complexity. The company continues to monitor developments closely and implement appropriate pricing, operational and compliance measures.

International trade and export markets
The company is exposed to changing international trading conditions, tariffs and currency movements, particularly within export markets including the United States. The business mitigates these risks through diversified export channels, distributor relationships and regular market review.

On behalf of the board

Mr R J P Manners
Director
23 June 2026
BELVOIR FARM DRINKS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -

The directors present their annual report and financial statements for the year ended 31 December 2025.

Results and dividends

The results for the year are set out on page 9.

Dividends of £201,600 (2024: £872,400) were paid during the year. Dividends of £302,400 have been declared since the year end but before the date of approval of these financial statements.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mr R J P Manners
A H Westropp
V J Sparks
(Resigned 31 October 2025)
L B Hemmings
Statement of directors' responsibilities

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

BELVOIR FARM DRINKS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 4 -
Medium-sized companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption.

On behalf of the board
Mr R J P Manners
Director
23 June 2026
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BELVOIR FARM DRINKS LIMITED
- 5 -
Opinion

We have audited the financial statements of Belvoir Farm Drinks Limited (the 'company') for the year ended 31 December 2025 which comprise the profit and loss account, the balance sheet, the statement of changes in equity and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

- give a true and fair view of the state of the company's affairs as at 31 December 2025 and of its profit for the year then ended;

- have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

- have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BELVOIR FARM DRINKS LIMITED (CONTINUED)
- 6 -

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

- the information given in the strategic report and the directors' r eport for the financial year for which the financial statements are prepared is consistent with the financial statements; and

- the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identifie d material misstatements in the strategic report or the directors' r eport.

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

- adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

- the financial statements are not in agreement with the accounting records and returns; or

- certain disclosures of directors' remuneration specified by law are not made; or

- we have not received all the information and explanations we require for our audit.

Responsibilities of directors

As explained more fully in the directors' r esponsibilities s tatement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BELVOIR FARM DRINKS LIMITED (CONTINUED)
- 7 -
Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

Based on our understanding of the company and the industry in which it operates, we identified that the principal risks of non-compliance with laws and regulations related to the acts by the Company, which were contrary to applicable laws and regulations including fraud, and we considered the extent to which noncompliance might have a material effect on the financial statements. We also considered those laws and regulations that have a direct impact on the preparation of the financial statements such as the Companies Act 2006. We evaluated management’s incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of override of controls), and determined that the principal risks were related to inflated revenue and profit.

Audit procedures performed included:

- review of the financial statement disclosures to underlying supporting documentation

- enquiries of management and testing of journals and evaluating whether there was evidence of bias b y the Directors that represented a risk of material misstatement due to fraud.

- review and recalculation of the stock valuation method to ensure accuracy and consistency with prior periods.

- ensure revenue is recognised in line with the revenue recognition policy and relevant financial reporting standards.

There are inherent limitations in the audit procedures described above and the further removed noncompliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BELVOIR FARM DRINKS LIMITED (CONTINUED)
- 8 -

Use of our report

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.

Andrew Timms
23 June 2026
Senior Statutory Auditor
For and on behalf of UHY Hacker Young
Chartered Accountants
BELVOIR FARM DRINKS LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
2025
2024
Notes
£
£
Turnover
3
27,756,883
25,605,603
Cost of sales
(19,561,338)
(19,065,111)
Gross profit
8,195,545
6,540,492
Administrative expenses
(6,587,711)
(5,329,755)
Other operating income
102,664
-
0
Operating profit
4
1,710,498
1,210,737
Interest receivable and similar income
7
148,476
128,087
Interest payable and similar expenses
(1,641)
(10)
Profit before taxation
1,857,333
1,338,814
Tax on profit
8
(478,490)
(259,596)
Profit for the financial year
1,378,843
1,079,218

The profit and loss account has been prepared on the basis that all operations are continuing operations.

BELVOIR FARM DRINKS LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2025
31 December 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
10
4,615,080
4,356,808
Investments
11
56
56
4,615,136
4,356,864
Current assets
Stocks
13
4,757,149
4,000,132
Debtors
14
6,563,973
5,319,366
Cash at bank and in hand
3,926,514
2,929,849
15,247,636
12,249,347
Creditors: amounts falling due within one year
15
(7,330,486)
(5,375,675)
Net current assets
7,917,150
6,873,672
Total assets less current liabilities
12,532,286
11,230,536
Provisions for liabilities
Deferred tax liability
16
497,684
373,177
(497,684)
(373,177)
Net assets
12,034,602
10,857,359
Capital and reserves
Called up share capital
18
100
100
Other reserves
7,199,900
7,199,900
Profit and loss reserves
19
4,834,602
3,657,359
Total equity
12,034,602
10,857,359

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.

The financial statements were approved by the board of directors and authorised for issue on 23 June 2026 and are signed on its behalf by:
Mr R J P Manners
Director
Company registration number 10297356 (England and Wales)
BELVOIR FARM DRINKS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 11 -
Share capital
Other reserves
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2024
100
7,199,900
3,450,541
10,650,541
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
1,079,218
1,079,218
Dividends
9
-
-
(872,400)
(872,400)
Balance at 31 December 2024
100
7,199,900
3,657,359
10,857,359
Year ended 31 December 2025:
Profit and total comprehensive income
-
-
1,378,843
1,378,843
Dividends
9
-
-
(201,600)
(201,600)
Balance at 31 December 2025
100
7,199,900
4,834,602
12,034,602
BELVOIR FARM DRINKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 12 -
1
Accounting policies
Company information

Belvoir Farm Drinks Limited is a private company limited by shares incorporated in England and Wales. The address registered office is shown on the company information page.

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.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary a mounts in these financial statements are rounded to the nearest £.

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

This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. T he company has therefore taken advantage of e xemptions from the following disclosure requirements:

- Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;

- Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.

The financial statements of the company are consolidated in the financial statements of Belvoir Farm Drinks Holdings Limited. These consolidated financial statements are available from its registered office.

1.2
Going concern

A true t the time of approving the financial statements, t he directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus t he directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover is recognised to the extent that it is probable that the economic benefits will flow to the company and the turnover can be reliably measured. Turnover is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before turnover is recognised:

BELVOIR FARM DRINKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 13 -

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:

- the company has transferred the significant risks and rewards of ownership to the buyer;

- the company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;

- the amount of turnover can be measured reliably;

- it is probably that the company will receive the consideration due under the transaction; and

- the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.4
Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost incudes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by the directors.

Repairs and maintenance are charged to the profit and loss account during the period in which they are incurred.

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:

Freehold property
2% straight line
Plant and equipment
10% - 25% straight line
Motor vehicles
25% straight line

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

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.

At each balance sheet date, the directors review the carrying amounts of its tangible fixed assets to determine whether there is any indication that any items have suffered an impairment loss. If any such indication exists, the recoverable amount of an asset is estimated in order to determine the extent of the impairment loss, if any. Where it is not possible to estimate the recoverable amount of the asset, the directors estimate the recoverable amount of the cash-generating unit to which the asset belongs.

If the recoverable amount of an asset is estimated to be less than its carrying amount, the carrying amount of the asset is reduced to its recoverable amount. Impairment loss is recognised as an expense immediately in the profit and loss account.

BELVOIR FARM DRINKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 14 -
1.5
Fixed asset investments

Interests in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

Investments in unlisted company shares, whose market value can be reliably determined, are premeasured to market value at each balance sheet date. Gains and losses on re-measurement are recognised in the statement of comprehensive income for the period. Where market value cannot be reliably determined, such investments are stated at historic cost less impairment.

1.6
Stocks

Stocks are stated at the lower of cost and fair value less costs to sell, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in first out basis. Finished goods and goods for resale include labour and attributable overheads.

At each reporting date, an assessment is made for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in the profit and loss account.

1.7
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

For financial assets measured at cost less impairment, the impairment loss is measured as the difference between an asset's carrying amount and best estimate, which is an approximation of the amount that the company would receive for the asset if it were to be sold at the balance sheet date.

Basic financial liabilities

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. A m ounts 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.

BELVOIR FARM DRINKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 15 -
1.8
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.9
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.

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.

1.10
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.

1.11
Retirement benefits

The company operates a defined contribution pension plan for its employees. A defined contribution plan is a pension plan under which the company pays fixed contributions into a separate entity. Once the contributions have been paid the company has no further payment obligations.

The contributions are recognised as an expense in the profit and loss account when they fall due. Amounts not paid are shown in accruals as a liability in the balance sheet. The assets of the plan are held separately from the company in independently administered funds.

1.12
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the lease.

BELVOIR FARM DRINKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 16 -
1.13
Government grants

Government grants are recognised at the fair value of the asset receive d or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

1.14
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

1.15

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are 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.

In the director's opinion there are no significant estimates or judgements that have a material impact on the financial statements.

BELVOIR FARM DRINKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 17 -
3
Turnover
2025
2024
£
£
Turnover analysed by geographical market
UK
23,391,230
19,969,595
Rest of Europe
2,050,249
1,998,008
Rest of World
2,315,404
3,638,000
27,756,883
25,605,603
4
Operating profit
2025
2024
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange losses/(gains)
48,736
(14,172)
Research & development tax credit
(102,664)
-
Fees payable to the company's auditor for the audit of the company's financial statements
14,100
13,300
Depreciation of owned tangible fixed assets
509,040
515,340
Profit on disposal of tangible fixed assets
(19,792)
(16,154)
Operating lease charges
12,752
11,199
5
Employees

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

2025
2024
Number
Number
Production
45
46
Administrative
20
20
Distribution
14
13
Management
5
5
Total
84
84
BELVOIR FARM DRINKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
5
Employees
(Continued)
- 18 -

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
4,345,485
3,669,185
Social security costs
508,197
362,185
Pension costs
206,750
187,424
5,060,432
4,218,794
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
220,072
261,429
Company pension contributions to defined contribution schemes
14,572
20,067
273,882
32,598

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 1 (2024 - 1).

The number of directors who are entitled to receive shares under long term incentive scheme during the year was 1 (2024: 1).

Remuneration disclosed above include the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
181,714
161,849
Company pension contributions to defined contribution schemes
14,572
14,079
7
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
148,476
128,087
BELVOIR FARM DRINKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 19 -
8
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
354,768
263,956
Adjustments in respect of prior periods
(785)
-
0
Total current tax
353,983
263,956
Deferred tax
Origination and reversal of timing differences
124,507
(4,360)
Total tax charge
478,490
259,596

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2025
2024
£
£
Profit before taxation
1,857,333
1,338,814
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
464,333
334,704
Tax effect of expenses that are not deductible in determining taxable profit
1,825
549
Research and development tax credit
-
0
(83,268)
Fixed asset timing differences
12,333
9,791
Adjustment to tax charge in respect of previous periods - deferred tax
784
(2,180)
Adjustment to tax charge in respect of previous periods
(785)
-
0
Taxation charge for the year
478,490
259,596
9
Dividends
2025
2024
£
£
Final paid
201,600
872,400
BELVOIR FARM DRINKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 20 -
10
Tangible fixed assets
Freehold property
Plant and equipment
Motor vehicles
Total
£
£
£
£
Cost
At 1 January 2025
2,782,552
7,586,360
114,586
10,483,498
Additions
-
0
726,123
51,142
777,265
Disposals
-
0
(37,726)
(43,435)
(81,161)
At 31 December 2025
2,782,552
8,274,757
122,293
11,179,602
Depreciation and impairment
At 1 January 2025
488,015
5,585,939
52,736
6,126,690
Depreciation charged in the year
56,796
423,894
28,350
509,040
Eliminated in respect of disposals
-
0
(37,726)
(33,482)
(71,208)
At 31 December 2025
544,811
5,972,107
47,604
6,564,522
Carrying amount
At 31 December 2025
2,237,741
2,302,650
74,689
4,615,080
At 31 December 2024
2,294,537
2,000,421
61,850
4,356,808

Included within freehold land and buildings is land of £4,212 (2024: £4,212) which is not depreciated.

11
Fixed asset investments
2025
2024
Notes
£
£
Investments in subsidiaries
12
56
56
12
Subsidiaries

Details of the company's subsidiaries at 31 December 2025 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Belvoir Fruit Farms Australia Pty Ltd
Three International Towers, Level 24, 300 Barangaroo Avenue, Sydney NSW 2000
Ordinary
100.00

The results of the subsidiary have not been included within the financial statements as the company is dormant. The aggregate of share capital and reserves of the company as at 31 December 2025 is £56. The company did not trade during the year to 31 December 2025 and therefore incurred no profit or loss.

BELVOIR FARM DRINKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 21 -
13
Stocks
2025
2024
£
£
Finished goods and raw materials
4,757,149
4,000,132

An impairment loss of £197,106 was recognised (2024: £357,611) in cost of sales against stock during the year due to slow-moving and obsolete stock.

14
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
6,007,894
5,094,274
Other debtors
152,664
120,000
Prepayments and accrued income
403,415
105,092
6,563,973
5,319,366
15
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
3,303,944
1,510,084
Amounts owed to group undertakings
809,496
684,595
Corporation tax
157,768
263,936
Other taxation and social security
343,356
444,343
Accruals and deferred income
2,715,922
2,472,717
7,330,486
5,375,675
BELVOIR FARM DRINKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 22 -
16
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
373,177
377,537
Short term timing differences
124,507
(4,360)
497,684
373,177
2025
Movements in the year:
£
Liability at 1 January 2025
373,177
Charge to profit or loss
124,507
Liability at 31 December 2025
497,684
17
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
206,750
187,424

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund. Contributions totalling £Nil (2024: £Nil) were payable to the fund at the balance sheet date.

18
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
100
100
100
100
BELVOIR FARM DRINKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 23 -
19
Profit and loss reserves

Other reserves

Other reserves arose as part of a previous group reorganisation and as a result the company received a capital contribution of £7,199,900.

Profit and loss account

The profit and loss account includes all current and prior period retained profits and losses less dividends.

20
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2025
2024
£
£
Within one year
11,904
11,904
Between two and five years
10,912
22,816
22,816
34,720
21
Capital commitments

Amounts contracted for but not provided in the financial statements:

2025
2024
£
£
Acquisition of tangible fixed assets
740,854
91,586
BELVOIR FARM DRINKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 24 -
22
Related party transactions
Transactions with related parties

The company has taken advantage of the exemption available under FRS 102 Section 33.1A from disclosing transactions with group undertakings.

During the year, the company incurred fees of £25,332 (2024: £45,964) in relation to consultancy services of non-executive and statutory directors. At the balance sheet date, £Nil (2024: £4,207) was owed by the company.

During the year, the company incurred fees of £5,077 (2024: £5,121) in relation to a membership to an association which a director of Belvoir sits on the Board of and acts as a member of Executive Council. At the balance sheet date, £4,207 (2024: £Nil) was owed by the company.

During the year, the company incurred expenditure of £56,019 (2024: £33,386) and sales of £2,994 (2024: £Nil) to a company under common control.

23
Ultimate controlling party

The company's immediate and ultimate parent company is Belvoir Farm Drinks Holdings Limited, a company incorporated in the United Kingdom. Consolidated accounts are available from Companies House, Cardiff, CF4 3UZ.

The ultimate controlling party is R J P Manners by virtue of his majority shareholding of Belvoir Farm Drinks Holdings Limited

2025-12-31 2025-01-01 false false false CCH Software CCH Accounts Production 2026.100 Mr R J P Manners A H Westropp V J Sparks L B Hemmings 10297356 2025-01-01 2025-12-31 10297356 bus:Director1 2025-01-01 2025-12-31 10297356 bus:Director2 2025-01-01 2025-12-31 10297356 bus:Director4 2025-01-01 2025-12-31 10297356 bus:Director3 2025-01-01 2025-12-31 10297356 bus:RegisteredOffice 2025-01-01 2025-12-31 10297356 2025-12-31 10297356 2024-01-01 2024-12-31 10297356 core:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-31 10297356 core:RetainedEarningsAccumulatedLosses 2025-01-01 2025-12-31 10297356 2024-12-31 10297356 core:LandBuildings core:OwnedOrFreeholdAssets 2025-12-31 10297356 core:PlantMachinery 2025-12-31 10297356 core:MotorVehicles 2025-12-31 10297356 core:LandBuildings core:OwnedOrFreeholdAssets 2024-12-31 10297356 core:PlantMachinery 2024-12-31 10297356 core:MotorVehicles 2024-12-31 10297356 core:CurrentFinancialInstruments core:WithinOneYear 2025-12-31 10297356 core:CurrentFinancialInstruments core:WithinOneYear 2024-12-31 10297356 core:ShareCapital 2025-12-31 10297356 core:ShareCapital 2024-12-31 10297356 core:OtherMiscellaneousReserve 2025-12-31 10297356 core:OtherMiscellaneousReserve 2024-12-31 10297356 core:RetainedEarningsAccumulatedLosses 2025-12-31 10297356 core:RetainedEarningsAccumulatedLosses 2024-12-31 10297356 core:ShareCapital 2023-12-31 10297356 core:RetainedEarningsAccumulatedLosses 2023-12-31 10297356 core:ShareCapitalOrdinaryShareClass1 2025-12-31 10297356 core:ShareCapitalOrdinaryShareClass1 2024-12-31 10297356 core:LandBuildings core:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 10297356 core:PlantMachinery 2025-01-01 2025-12-31 10297356 core:MotorVehicles 2025-01-01 2025-12-31 10297356 core:UKTax 2025-01-01 2025-12-31 10297356 core:UKTax 2024-01-01 2024-12-31 10297356 1 2025-01-01 2025-12-31 10297356 1 2024-01-01 2024-12-31 10297356 2 2025-01-01 2025-12-31 10297356 2 2024-01-01 2024-12-31 10297356 3 2025-01-01 2025-12-31 10297356 3 2024-01-01 2024-12-31 10297356 core:LandBuildings core:OwnedOrFreeholdAssets 2024-12-31 10297356 core:PlantMachinery 2024-12-31 10297356 core:MotorVehicles 2024-12-31 10297356 2024-12-31 10297356 core:Non-currentFinancialInstruments 2025-12-31 10297356 core:Non-currentFinancialInstruments 2024-12-31 10297356 core:Subsidiary1 2025-01-01 2025-12-31 10297356 core:Subsidiary1 1 2025-01-01 2025-12-31 10297356 core:CurrentFinancialInstruments 2025-12-31 10297356 core:CurrentFinancialInstruments 2024-12-31 10297356 bus:OrdinaryShareClass1 2025-01-01 2025-12-31 10297356 bus:OrdinaryShareClass1 2025-12-31 10297356 bus:OrdinaryShareClass1 2024-12-31 10297356 core:WithinOneYear 2025-12-31 10297356 core:WithinOneYear 2024-12-31 10297356 core:BetweenTwoFiveYears 2025-12-31 10297356 core:BetweenTwoFiveYears 2024-12-31 10297356 bus:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 10297356 bus:FRS102 2025-01-01 2025-12-31 10297356 bus:Audited 2025-01-01 2025-12-31 10297356 bus:FullAccounts 2025-01-01 2025-12-31 xbrli:pure xbrli:shares iso4217:GBP