Company registration number 03432170 (England and Wales)
REBELLION BEER COMPANY LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026
PAGES FOR FILING WITH REGISTRAR
REBELLION BEER COMPANY LIMITED
COMPANY INFORMATION
Directors
J Coombes
T Coombes
M Gloyens
P Gloyens
A Rolstone
E Bates
(Appointed 1 April 2026)
C Irwin
(Appointed 1 April 2026)
Secretary
T Coombes
Company number
03432170
Registered office
Bencombe Farm
Marlow Bottom
Marlow
Buckinghamshire
SL7 3LT
Accountants
Donald Reid Limited
1010 Eskdale Road
Winnersh Triangle
Wokingham
Berkshire
RG41 5TS
REBELLION BEER COMPANY LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 11
REBELLION BEER COMPANY LIMITED
BALANCE SHEET
AS AT
31 MARCH 2026
31 March 2026
- 1 -
2026
2025
Notes
£
£
£
£
Fixed assets
Intangible assets
3
29,013
Tangible assets
4
2,116,638
2,226,990
2,145,651
2,226,990
Current assets
Stocks
5
607,426
508,516
Debtors
6
517,705
454,153
Cash at bank and in hand
27,848
126,937
1,152,979
1,089,606
Creditors: amounts falling due within one year
7
(1,034,284)
(1,035,135)
Net current assets
118,695
54,471
Total assets less current liabilities
2,264,346
2,281,461
Creditors: amounts falling due after more than one year
8
(90,312)
(635,954)
Provisions for liabilities
9
(497,187)
(518,963)
Net assets
1,676,847
1,126,544
Capital and reserves
Called up share capital
12
2
2
Other reserves
13
84,918
36,393
Profit and loss reserves
13
1,591,927
1,090,149
Total equity
1,676,847
1,126,544
REBELLION BEER COMPANY LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2026
31 March 2026
- 2 -
The notes on pages 3 to 11 form part of these financial statements.
For the financial year ended 31 March 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 15 July 2026 and are signed on its behalf by:
T Coombes
Director
Company registration number 03432170 (England and Wales)
REBELLION BEER COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026
- 3 -
1
Accounting policies
Company information
Rebellion Beer Company Limited is a private company limited by shares incorporated in England and Wales. The registered office is Bencombe Farm, Marlow Bottom, Marlow, Buckinghamshire, SL7 3LT.
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 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. The principal accounting policies adopted are set out below.
1.2
Going concern
Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.3
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.
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 revenue can be measured reliably;
it is probable 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
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:
Website
20% reducing balance
REBELLION BEER COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
1
Accounting policies
(Continued)
- 4 -
1.5
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
10% & 20% reducing balance
Computers
20% reducing balance
Motor vehicles
20% 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.
1.6
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the 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 an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
1.7
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.
1.8
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.
1.9
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.
REBELLION BEER COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
1
Accounting policies
(Continued)
- 5 -
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.
Basic financial liabilities
Basic financial liabilities, including creditors, and bank loans 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.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.10
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.
1.11
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.
REBELLION BEER COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
1
Accounting policies
(Continued)
- 6 -
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.
1.12
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.
1.13
Retirement benefits
The company operates a defined contribution 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 profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the statement of financial position. The Assets of the plan are held separately from the company in independently administered funds.
1.14
Share-based payments
The options have an exit-based condition. The Black-Scholes valuation method was used to determine the fair-value of the options vested during the year.
Where share options are awarded to employees, the fair value of the options at the date of grant is charged to profit or loss over the vesting period. Non-market vesting conditions are taken into account by adjusting the number of equity instruments expected to vest at each balance sheet date so that, ultimately, the cumulative amount recognised over the vesting period is based on the number of options that eventually vest. Market vesting conditions are factored into the fair value of the options granted. The cumulative expense is not adjusted for failure to achieve a market vesting condition.
The fair value of the award also takes into account non-vesting conditions. These are either factors beyond the control of either party (such as a target based on an index) or factors which are within the control of one or other of the parties (such as the Company keeping the scheme open or the employee maintaining any contributions required by the scheme).
Where the terms and conditions of options are modified before they vest, the increase in the fair value of the options, measured immediately before and after the modification, is also charged to profit or loss over the remaining vesting period.
Where equity instruments are granted to persons other than employees, profit or loss is charged with fair value of goods and services received.
REBELLION BEER COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
1
Accounting policies
(Continued)
- 7 -
1.15
Leases
As lessee
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.
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2026
2025
Number
Number
Total
114
106
3
Intangible fixed assets
Website
£
Cost
At 1 April 2025
Additions
29,013
At 31 March 2026
29,013
Amortisation and impairment
At 1 April 2025 and 31 March 2026
Carrying amount
At 31 March 2026
29,013
At 31 March 2025
REBELLION BEER COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 8 -
4
Tangible fixed assets
Plant and equipment
Computers
Motor vehicles
Total
£
£
£
£
Cost
At 1 April 2025
4,111,241
84,666
331,273
4,527,180
Additions
115,643
14,917
37,949
168,509
Disposals
(24,750)
(24,750)
At 31 March 2026
4,226,884
99,583
344,472
4,670,939
Depreciation and impairment
At 1 April 2025
2,114,297
37,387
148,506
2,300,190
Depreciation charged in the year
225,744
9,456
34,776
269,976
Eliminated in respect of disposals
(15,865)
(15,865)
At 31 March 2026
2,340,041
46,843
167,417
2,554,301
Carrying amount
At 31 March 2026
1,886,843
52,740
177,055
2,116,638
At 31 March 2025
1,996,944
47,279
182,767
2,226,990
5
Stocks
2026
2025
£
£
Stocks
607,426
508,516
6
Debtors
2026
2025
Amounts falling due within one year:
£
£
Trade debtors
444,902
398,846
Other debtors
72,803
55,307
517,705
454,153
REBELLION BEER COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 9 -
7
Creditors: amounts falling due within one year
2026
2025
£
£
Trade creditors
409,778
348,291
Corporation tax
216,095
142,128
Other taxation and social security
321,838
469,064
Other creditors
86,573
75,652
1,034,284
1,035,135
Included in other loans is an amount of £10,035 (2025: £11,150 ) relating to Rural development grant.
8
Creditors: amounts falling due after more than one year
2026
2025
£
£
Other creditors
90,312
635,954
Included in other creditors is an amount of £90,312 (2025: £100,346) relating to Rural development grant.
9
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company:
Liabilities
Liabilities
2026
2025
Balances:
£
£
Accelerated capital allowances
514,971
530,160
Retirement benefit obligations
(3,152)
(2,099)
Share based payments
(12,132)
(9,098)
General proivision
(2,500)
-
497,187
518,963
2026
Movements in the year:
£
Liability at 1 April 2025
518,963
Credit to profit or loss
(21,776)
Liability at 31 March 2026
497,187
REBELLION BEER COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 10 -
10
Retirement benefit schemes
2026
2025
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
196,066
250,519
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 £17,344 (2025: £13,003) were payable to the fund at the balance sheet date and are included in creditors.
11
Share-based payment transactions
The Company has an equity-settled Enterprise Management Incentive Scheme ("EMI") which is available to key management who work for the Company and satisfy the qualifying conditions and the EMI working time requirements.
The options have an exit-based condition. The Black-Scholes valuation method was used to determine the fair-value of the options vested during the year.
2026
2025
£
£
Expenses recognised in the year
Arising from equity-settled transactions
48,525
36,393
12
Called up share capital
2026
2025
2026
2025
Ordinary share capital
Number
Number
£
£
Issued and fully paid
A Ordinary shares of £0.001 each
2,000
2,000
2
2
13
Reserves
Other reserves
Charges relating to share based payments are included within other reserves.
Profit and loss account
The profit and loss account records the cumulative profits or losses of the company since incorporation, less any dividends.
REBELLION BEER COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 11 -
14
Operating lease commitments
As lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:
2026
2025
£
£
Total commitments
1,436,500
1,691,500
2026-03-312025-04-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.100No description of principal activityJ CoombesM GloyensP GloyensA RolstoneE BatesC IrwinC IrwinT Coombes034321702025-04-012026-03-3103432170bus:Director12025-04-012026-03-3103432170bus:CompanySecretaryDirector12025-04-012026-03-3103432170bus:Director22025-04-012026-03-3103432170bus:Director32025-04-012026-03-3103432170bus:Director42025-04-012026-03-3103432170bus:Director52025-04-012026-03-3103432170bus:Director62025-04-012026-03-3103432170bus:CompanySecretary12025-04-012026-03-3103432170bus:Director72025-04-012026-03-3103432170bus:RegisteredOffice2025-04-012026-03-31034321702026-03-31034321702025-03-3103432170core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2026-03-3103432170core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2025-03-3103432170core:PlantMachinery2026-03-3103432170core:ComputerEquipment2026-03-3103432170core:MotorVehicles2026-03-3103432170core:PlantMachinery2025-03-3103432170core:ComputerEquipment2025-03-3103432170core:MotorVehicles2025-03-3103432170core:CurrentInventories2026-03-3103432170core:CurrentInventories2025-03-3103432170core:CurrentFinancialInstrumentscore:WithinOneYear2026-03-3103432170core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3103432170core:Non-currentFinancialInstrumentscore:AfterOneYear2026-03-3103432170core:Non-currentFinancialInstrumentscore:AfterOneYear2025-03-3103432170core:CurrentFinancialInstruments2026-03-3103432170core:CurrentFinancialInstruments2025-03-3103432170core:ShareCapital2026-03-3103432170core:ShareCapital2025-03-3103432170core:OtherMiscellaneousReserve2026-03-3103432170core:OtherMiscellaneousReserve2025-03-3103432170core:RetainedEarningsAccumulatedLosses2026-03-3103432170core:RetainedEarningsAccumulatedLosses2025-03-3103432170core:ShareCapitalOrdinaryShareClass12026-03-3103432170core:ShareCapitalOrdinaryShareClass12025-03-3103432170core:IntangibleAssetsOtherThanGoodwill2025-04-012026-03-3103432170core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2025-04-012026-03-3103432170core:PlantMachinery2025-04-012026-03-3103432170core:ComputerEquipment2025-04-012026-03-3103432170core:MotorVehicles2025-04-012026-03-31034321702024-04-012025-03-3103432170core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2025-03-3103432170core:PlantMachinery2025-03-3103432170core:ComputerEquipment2025-03-3103432170core:MotorVehicles2025-03-31034321702025-03-3103432170core:Non-currentFinancialInstruments2026-03-3103432170core:Non-currentFinancialInstruments2025-03-3103432170bus:OrdinaryShareClass12026-03-3103432170bus:OrdinaryShareClass12025-03-3103432170bus:PrivateLimitedCompanyLtd2025-04-012026-03-3103432170bus:SmallCompaniesRegimeForAccounts2025-04-012026-03-3103432170bus:FRS1022025-04-012026-03-3103432170bus:AuditExempt-NoAccountantsReport2025-04-012026-03-3103432170bus:FullAccounts2025-04-012026-03-31xbrli:purexbrli:sharesiso4217:GBP