ACCOUNTS - Final Accounts


Caseware UK (AP4) 2021.0.152 2021.0.152 2021-12-312021-12-312021-01-01The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.falseNo description of principal activity3130falsetrue 05223891 2021-01-01 2021-12-31 05223891 2020-01-01 2020-12-31 05223891 2021-12-31 05223891 2020-12-31 05223891 c:CompanySecretary1 2021-01-01 2021-12-31 05223891 c:Director1 2021-01-01 2021-12-31 05223891 c:Director3 2021-01-01 2021-12-31 05223891 c:Director4 2021-01-01 2021-12-31 05223891 c:Director5 2021-01-01 2021-12-31 05223891 c:Director6 2021-01-01 2021-12-31 05223891 c:Director7 2021-01-01 2021-12-31 05223891 c:RegisteredOffice 2021-01-01 2021-12-31 05223891 d:Buildings d:ShortLeaseholdAssets 2021-01-01 2021-12-31 05223891 d:Buildings d:ShortLeaseholdAssets 2021-12-31 05223891 d:Buildings d:ShortLeaseholdAssets 2020-12-31 05223891 d:PlantMachinery 2021-01-01 2021-12-31 05223891 d:PlantMachinery 2021-12-31 05223891 d:PlantMachinery 2020-12-31 05223891 d:PlantMachinery d:OwnedOrFreeholdAssets 2021-01-01 2021-12-31 05223891 d:MotorVehicles 2021-01-01 2021-12-31 05223891 d:MotorVehicles 2021-12-31 05223891 d:MotorVehicles 2020-12-31 05223891 d:MotorVehicles d:OwnedOrFreeholdAssets 2021-01-01 2021-12-31 05223891 d:FurnitureFittings 2021-01-01 2021-12-31 05223891 d:FurnitureFittings 2021-12-31 05223891 d:FurnitureFittings 2020-12-31 05223891 d:FurnitureFittings d:OwnedOrFreeholdAssets 2021-01-01 2021-12-31 05223891 d:OwnedOrFreeholdAssets 2021-01-01 2021-12-31 05223891 d:CurrentFinancialInstruments 2021-12-31 05223891 d:CurrentFinancialInstruments 2020-12-31 05223891 d:Non-currentFinancialInstruments 2021-12-31 05223891 d:Non-currentFinancialInstruments 2020-12-31 05223891 d:CurrentFinancialInstruments d:WithinOneYear 2021-12-31 05223891 d:CurrentFinancialInstruments d:WithinOneYear 2020-12-31 05223891 d:Non-currentFinancialInstruments d:AfterOneYear 2021-12-31 05223891 d:Non-currentFinancialInstruments d:AfterOneYear 2020-12-31 05223891 d:ShareCapital 2021-12-31 05223891 d:ShareCapital 2020-12-31 05223891 d:SharePremium 2021-12-31 05223891 d:SharePremium 2020-12-31 05223891 d:RetainedEarningsAccumulatedLosses 2021-12-31 05223891 d:RetainedEarningsAccumulatedLosses 2020-12-31 05223891 c:FRS102 2021-01-01 2021-12-31 05223891 c:AuditExempt-NoAccountantsReport 2021-01-01 2021-12-31 05223891 c:FullAccounts 2021-01-01 2021-12-31 05223891 c:PrivateLimitedCompanyLtd 2021-01-01 2021-12-31 05223891 d:WithinOneYear 2021-12-31 05223891 d:WithinOneYear 2020-12-31 05223891 d:BetweenOneFiveYears 2021-12-31 05223891 d:BetweenOneFiveYears 2020-12-31 05223891 d:MoreThanFiveYears 2021-12-31 05223891 d:MoreThanFiveYears 2020-12-31 05223891 6 2021-01-01 2021-12-31 iso4217:GBP xbrli:pure
Company registration number: 05223891







UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 DECEMBER 2021


REAL DRINKS GROUP LIMITED






































img1251.png                        

 


REAL DRINKS GROUP LIMITED
 


 
COMPANY INFORMATION


Directors
Mr N.J.Dolan 
Mr Z.O.King 
Mrs J.C.Dunseath 
Mr J.E.A.Hughes 
Mr R.S.Grainger 
Mr W.C.W.Pask 




Company secretary
Mr Z.O.King



Registered number
05223891



Registered office
8 Old Lodge Place

Twickenham

Middlesex

TW1 1RQ




Accountants
Menzies LLP
Chartered Accountants

Centrum House

36 Station Road

Egham

Surrey

TW20 9LF





 


REAL DRINKS GROUP LIMITED
 



CONTENTS



Page
Statement of financial position
1 - 2
Notes to the financial statements
3 - 8


 


REAL DRINKS GROUP LIMITED
REGISTERED NUMBER:05223891



STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2021

2021
2020
Note
£
£

Fixed assets
  

Tangible assets
 4 
82,622
130,175

Investments
 5 
300
300

  
82,922
130,475

Current assets
  

Stocks
  
71,415
79,040

Debtors: amounts falling due after more than one year
 6 
8,125
19,125

Debtors: amounts falling due within one year
 6 
959,299
355,668

Cash at bank and in hand
  
413,431
998,039

  
1,452,270
1,451,872

Creditors: amounts falling due within one year
 7 
(1,199,549)
(858,631)

Net current assets
  
 
 
252,721
 
 
593,241

Total assets less current liabilities
  
335,643
723,716

Creditors: amounts falling due after more than one year
  
(20,684)
(37,751)

  

Net assets
  
314,959
685,965


Capital and reserves
  

Called up share capital 
  
73,800
73,800

Share premium account
  
260,000
260,000

Profit and loss account
  
(18,841)
352,165

  
314,959
685,965


Page 1

 


REAL DRINKS GROUP LIMITED
REGISTERED NUMBER:05223891


    
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 DECEMBER 2021

The directors consider that the company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

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.

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The company has opted not to file the statement of income and retained earnings in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




Mr N.J.Dolan
Director
Date: 28 September 2022

Page 2

 


REAL DRINKS GROUP LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

1.


General information

Real Drinks Group Limited is a private company limited by shares incorporated in England and Wales. The address of the registered office and principal place of business is disclosed on the company information page.
The financial statements are presented in sterling which is the functional currency of the company and rounded to the nearest £.
With effect from 25 March 2021, the name of the company was changed from Real Ale Limited to Real Drinks Group Limited.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The following principal accounting policies have been applied:

 
2.2

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the company and the revenue can be reliably measured. Revenue is generated by the sale of wine, beer, spirits and other alcoholic beverages to Off-Trade retailers and through the company's retail stores and is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. 

 
2.3

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 includes 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 management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Short-term leasehold property
-
Straight line over term of lease
Plant and machinery
-
10% to 30% on cost
Motor vehicles
-
25% on cost
Fixtures and fittings
-
10% to 20% on cost

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.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.4

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

Page 3

 


REAL DRINKS GROUP LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

2.Accounting policies (continued)

 
2.5

Stocks

Stocks are stated at the lower of cost and net realisable value, 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. Work in progress and finished goods include labour and attributable overheads.

At each reporting date, stocks are assessed 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 profit or loss.

 
2.6

Financial instruments

The company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in ordinary shares.

 
2.7

Government grants

Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to profit or loss at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income.
Grants of a revenue nature are recognised in the Statement of income and retained earnings in the same period as the related expenditure.

 
2.8

Foreign currency translation

Functional and presentation currency

The company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss except when deferred in other comprehensive income as qualifying cash flow hedges.

Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the Statement of income and retained earnings within 'finance income or costs'. All other foreign exchange gains and losses are presented in profit or loss within 'other operating income'.

 
2.9

Operating leases: the company as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

Page 4

 


REAL DRINKS GROUP LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

2.Accounting policies (continued)

 
2.10

Provisions for liabilities

Provisions are made where an event has taken place that gives the company a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.
Provisions are charged as an expense to profit or loss in the year that the company becomes aware of the obligation, and are measured at the best estimate at the reporting date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.
When payments are eventually made, they are charged to the provision carried in the Statement of financial position.

 
2.11

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the reporting date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.


3.


Employees

The average monthly number of employees, including directors, during the year was 31 (2020 - 30).

Page 5

 


REAL DRINKS GROUP LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

4.


Tangible fixed assets





Short-term leasehold property
Plant and machinery
Motor vehicles
Fixtures and fittings
Total

£
£
£
£
£



Cost or valuation


At 1 January 2021
161,954
75,171
26,874
120,764
384,763


Additions
-
4,280
-
15,919
20,199


Disposals
(38,372)
-
-
-
(38,372)



At 31 December 2021

123,582
79,451
26,874
136,683
366,590



Depreciation


At 1 January 2021
102,370
63,842
16,173
72,203
254,588


Charge for the year on owned assets
8,965
6,580
4,756
20,898
41,199


Disposals
(11,819)
-
-
-
(11,819)



At 31 December 2021

99,516
70,422
20,929
93,101
283,968



Net book value



At 31 December 2021
24,066
9,029
5,945
43,582
82,622



At 31 December 2020
59,584
11,329
10,701
48,561
130,175


5.


Fixed asset investments





Investments in subsidiary companies

£



Cost or valuation


At 1 January 2021
300



At 31 December 2021
300




Page 6

 


REAL DRINKS GROUP LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

6.


Debtors

2021
2020
£
£

Due after more than one year

Other debtors
8,125
19,125

8,125
19,125


2021
2020
£
£

Due within one year

Trade debtors
586,046
155,479

Amounts owed by group undertakings
-
50,100

Amounts owed by joint ventures and associated undertakings
-
34,728

Other debtors
283,720
115,361

Deferred taxation
89,533
-

959,299
355,668



7.


Creditors: Amounts falling due within one year

2021
2020
£
£

Bank loans
16,927
15,000

Trade creditors
1,007,706
493,500

Amounts owed to group undertakings
300
21,333

Other taxation and social security
133,310
202,920

Other creditors
31,818
4,457

Accruals and deferred income
9,488
121,421

1,199,549
858,631


There is an unlimited guarantee from OLP Limited in favour of Barclays Bank UK PLC and Barclays Mercantile Business Finance Limited in place on the bank loan since 31 March 2019.

Page 7

 


REAL DRINKS GROUP LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

8.


Commitments under operating leases

At 31 December 2021 the company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:

2021
2020
£
£


Not later than 1 year
107,328
95,500

Later than 1 year and not later than 5 years
165,842
315,328

Later than 5 years
12,819
168,319

285,989
579,147

 
Page 8