Company registration number 04256351 (England and Wales)
THE BEER WAREHOUSE (MAIDENHEAD) LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
PAGES FOR FILING WITH REGISTRAR
THE BEER WAREHOUSE (MAIDENHEAD) LIMITED
COMPANY INFORMATION
Director
C McNulty
Secretary
Windsor Accountancy Limited
Company number
04256351
Registered office
St Stephens House
Arthur Road
Windsor
Berkshire
SL4 1RU
Accountants
Windsor Accountancy Limited
St Stephens House
Arthur Road
Windsor
Berkshire
SL4 1RU
THE BEER WAREHOUSE (MAIDENHEAD) LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 9
THE BEER WAREHOUSE (MAIDENHEAD) LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
3
29,741
33,673
Tangible assets
4
421,753
427,249
451,494
460,922
Current assets
Stocks
772,570
699,133
Debtors
5
1,302,433
1,224,789
Cash at bank and in hand
502,058
322,677
2,577,061
2,246,599
Creditors: amounts falling due within one year
6
(1,569,822)
(1,435,357)
Net current assets
1,007,239
811,242
Total assets less current liabilities
1,458,733
1,272,164
Creditors: amounts falling due after more than one year
7
(76,810)
(100,133)
Provisions for liabilities
(52,886)
(53,165)
Net assets
1,329,037
1,118,866
Capital and reserves
Called up share capital
101
101
Profit and loss reserves
1,328,936
1,118,765
Total equity
1,329,037
1,118,866
THE BEER WAREHOUSE (MAIDENHEAD) LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2025
31 December 2025
- 2 -

For the financial year ended 31 December 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 22 September 2026
C McNulty
Director
Company registration number 04256351 (England and Wales)
THE BEER WAREHOUSE (MAIDENHEAD) LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2024
101
887,243
887,344
Year ended 31 December 2024:
Profit and total comprehensive income
-
352,119
352,119
Dividends
-
(120,597)
(120,597)
Balance at 31 December 2024
101
1,118,765
1,118,866
Year ended 31 December 2025:
Profit and total comprehensive income
-
435,189
435,189
Dividends
-
(225,018)
(225,018)
Balance at 31 December 2025
101
1,328,936
1,329,037
THE BEER WAREHOUSE (MAIDENHEAD) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 4 -
1
Accounting policies
Company information

The Beer Warehouse (Maidenhead) Limited is a private company limited by shares incorporated in England and Wales. The registered office is St Stephens House, Arthur Road, Windsor, Berkshire, SL4 1RU.

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 except that as disclosed in the accounting policies certain items are shown at fair value. The principal accounting policies adopted are set out below.

1.2
Turnover

Revenue comprises sales of goods 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 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.

The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.3
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

Amortisation 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:

Computer software
10% Straight line
1.4
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.

THE BEER WAREHOUSE (MAIDENHEAD) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 5 -

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 machinery
25% Reducing balance
Furniture and fittings
25% Reducing balance
Computer equipment
33% Straight line
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.

1.5
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.

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.

1.6
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand and deposits held at call with banks.

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.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

THE BEER WAREHOUSE (MAIDENHEAD) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 6 -
Basic financial liabilities

Basic financial liabilities, including creditors and bank loans, 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.

1.8
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.

1.9
Retirement benefits

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

 

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

1.10
Leases
As lessee

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

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 relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

THE BEER WAREHOUSE (MAIDENHEAD) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 7 -
1.11
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.

1.12

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

 

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

 

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

2
Employees

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

2025
2024
Number
Number
Total
37
32
3
Intangible fixed assets
Other
£
Cost
At 1 January 2025 and 31 December 2025
39,315
Amortisation and impairment
At 1 January 2025
5,642
Amortisation charged for the year
3,932
At 31 December 2025
9,574
Carrying amount
At 31 December 2025
29,741
At 31 December 2024
33,673
THE BEER WAREHOUSE (MAIDENHEAD) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 8 -
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2025
193,995
660,174
854,169
Additions
-
0
85,737
85,737
Disposals
-
0
(49,990)
(49,990)
At 31 December 2025
193,995
695,921
889,916
Depreciation and impairment
At 1 January 2025
-
0
426,920
426,920
Depreciation charged in the year
-
0
68,147
68,147
Eliminated in respect of disposals
-
0
(26,904)
(26,904)
At 31 December 2025
-
0
468,163
468,163
Carrying amount
At 31 December 2025
193,995
227,758
421,753
At 31 December 2024
193,995
233,254
427,249

Included within the net book value of land and buildings above is £193,995 (2024: £193,995) in respect of long leasehold land and buildings.

 

Included within the net book value above is a total of £134,193 (2024: £163,447) in respect of assets subject to finance leases and hire purchase contracts. The depreciation charge to the financial statements in the year in respect of such assets amount to £45,372 (2024: £52,192).

5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
1,058,727
983,135
Other debtors
225,413
222,624
Prepayments and accrued income
18,293
19,030
1,302,433
1,224,789
6
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
-
0
23,170
Trade creditors
1,159,202
1,069,013
Taxation and social security
343,968
275,899
Other creditors
66,652
67,275
1,569,822
1,435,357
THE BEER WAREHOUSE (MAIDENHEAD) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
7
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Obligations under finance leases
76,810
100,133
8
Off-balance sheet arrangements

Barclays Security Trustee Limited holds a fixed and floating charge over the property and undertaking of the company. The charge contains a negative pledge.

9
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

At the year end date the company was owed £93,937 (2024: £86,065) from New Wharf Brewing Company Limited, a company under common control by the director.

 

At the year end date the company was owed £78,150 (2024: £78,000) from CMN Property Limited, a company under common control by the director.

10
Directors' transactions

All amounts were interest-free and repayable on demand.

Advances
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
Advances and credits
(12,583)
204,889
(192,964)
(658)
(12,583)
204,889
(192,964)
(658)
2025-12-312025-01-01falsefalsefalse23 September 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityC McNultyWindsor Accountancy Limited042563512025-01-012025-12-3104256351bus:Director12025-01-012025-12-3104256351bus:CompanySecretary12025-01-012025-12-3104256351bus:RegisteredOffice2025-01-012025-12-31042563512025-12-31042563512024-12-3104256351core:IntangibleAssetsOtherThanGoodwill2025-12-3104256351core:IntangibleAssetsOtherThanGoodwill2024-12-3104256351core:LandBuildings2025-12-3104256351core:OtherPropertyPlantEquipment2025-12-3104256351core:LandBuildings2024-12-3104256351core:OtherPropertyPlantEquipment2024-12-3104256351core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3104256351core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3104256351core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-3104256351core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3104256351core:CurrentFinancialInstruments2025-12-3104256351core:CurrentFinancialInstruments2024-12-3104256351core:ShareCapital2025-12-3104256351core:ShareCapital2024-12-3104256351core:RetainedEarningsAccumulatedLosses2025-12-3104256351core:RetainedEarningsAccumulatedLosses2024-12-3104256351core:ShareCapital2023-12-3104256351core:RetainedEarningsAccumulatedLosses2023-12-3104256351core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31042563512024-01-012024-12-3104256351core:RetainedEarningsAccumulatedLosses2025-01-012025-12-3104256351core:IntangibleAssetsOtherThanGoodwill2025-01-012025-12-3104256351core:ComputerSoftware2025-01-012025-12-3104256351core:PlantMachinery2025-01-012025-12-3104256351core:FurnitureFittings2025-01-012025-12-3104256351core:ComputerEquipment2025-01-012025-12-3104256351core:MotorVehicles2025-01-012025-12-3104256351core:IntangibleAssetsOtherThanGoodwill2024-12-3104256351core:LandBuildings2024-12-3104256351core:OtherPropertyPlantEquipment2024-12-31042563512024-12-3104256351core:LandBuildings2025-01-012025-12-3104256351core:OtherPropertyPlantEquipment2025-01-012025-12-3104256351bus:PrivateLimitedCompanyLtd2025-01-012025-12-3104256351bus:SmallCompaniesRegimeForAccounts2025-01-012025-12-3104256351bus:FRS1022025-01-012025-12-3104256351bus:AuditExemptWithAccountantsReport2025-01-012025-12-3104256351bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP