The Bristol Distilling Company Limited - Period Ending 2021-12-31

The Bristol Distilling Company Limited - Period Ending 2021-12-31


The Bristol Distilling Company Limited 10638872 false 2021-01-01 2021-12-31 2021-12-31 The principal activity of the company is the manufacture of alcoholic beverages. Digita Accounts Production Advanced 6.30.9574.0 true false false 2022-06-30 10638872 2021-01-01 2021-12-31 10638872 2021-12-31 10638872 bus:OrdinaryShareClass1 2021-12-31 10638872 core:FinanceLeases core:CurrentFinancialInstruments 2021-12-31 10638872 core:FinanceLeases core:Non-currentFinancialInstruments 2021-12-31 10638872 core:CurrentFinancialInstruments 2021-12-31 10638872 core:CurrentFinancialInstruments core:WithinOneYear 2021-12-31 10638872 core:Non-currentFinancialInstruments 2021-12-31 10638872 core:Non-currentFinancialInstruments core:AfterOneYear 2021-12-31 10638872 core:OtherResidualIntangibleAssets 2021-12-31 10638872 core:AdditionsToInvestments 2021-12-31 10638872 core:FurnitureFittings 2021-12-31 10638872 core:MotorVehicles 2021-12-31 10638872 core:OfficeEquipment 2021-12-31 10638872 core:PlantMachinery 2021-12-31 10638872 core:Subsidiary1 2021-12-31 10638872 bus:SmallEntities 2021-01-01 2021-12-31 10638872 bus:AuditExemptWithAccountantsReport 2021-01-01 2021-12-31 10638872 bus:FullAccounts 2021-01-01 2021-12-31 10638872 bus:SmallCompaniesRegimeForAccounts 2021-01-01 2021-12-31 10638872 bus:RegisteredOffice 2021-01-01 2021-12-31 10638872 bus:Director3 2021-01-01 2021-12-31 10638872 bus:Director5 2021-01-01 2021-12-31 10638872 bus:Director6 2021-01-01 2021-12-31 10638872 bus:Director7 2021-01-01 2021-12-31 10638872 bus:OrdinaryShareClass1 2021-01-01 2021-12-31 10638872 bus:PrivateLimitedCompanyLtd 2021-01-01 2021-12-31 10638872 core:OtherResidualIntangibleAssets 2021-01-01 2021-12-31 10638872 core:FurnitureFittings 2021-01-01 2021-12-31 10638872 core:MotorVehicles 2021-01-01 2021-12-31 10638872 core:OfficeEquipment 2021-01-01 2021-12-31 10638872 core:OtherPropertyPlantEquipment 2021-01-01 2021-12-31 10638872 core:PlantMachinery 2021-01-01 2021-12-31 10638872 core:Subsidiary1 2021-01-01 2021-12-31 10638872 core:Subsidiary1 1 2021-01-01 2021-12-31 10638872 core:Subsidiary1 2 2021-01-01 2021-12-31 10638872 core:Subsidiary1 countries:AllCountries 2021-01-01 2021-12-31 10638872 countries:EnglandWales 2021-01-01 2021-12-31 10638872 2020-12-31 10638872 core:FurnitureFittings 2020-12-31 10638872 core:MotorVehicles 2020-12-31 10638872 core:OfficeEquipment 2020-12-31 10638872 core:PlantMachinery 2020-12-31 10638872 2020-01-01 2020-12-31 10638872 2020-12-31 10638872 bus:OrdinaryShareClass1 2020-12-31 10638872 core:FinanceLeases core:CurrentFinancialInstruments 2020-12-31 10638872 core:FinanceLeases core:Non-currentFinancialInstruments 2020-12-31 10638872 core:CurrentFinancialInstruments 2020-12-31 10638872 core:CurrentFinancialInstruments core:WithinOneYear 2020-12-31 10638872 core:Non-currentFinancialInstruments 2020-12-31 10638872 core:Non-currentFinancialInstruments core:AfterOneYear 2020-12-31 10638872 core:OtherResidualIntangibleAssets 2020-12-31 10638872 core:FurnitureFittings 2020-12-31 10638872 core:MotorVehicles 2020-12-31 10638872 core:OfficeEquipment 2020-12-31 10638872 core:PlantMachinery 2020-12-31 10638872 core:Subsidiary1 1 2020-01-01 2020-12-31 10638872 core:Subsidiary1 2 2020-01-01 2020-12-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 10638872

The Bristol Distilling Company Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 December 2021

 

The Bristol Distilling Company Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 12

 

The Bristol Distilling Company Limited

Company Information

Directors

Mr Jake Black

Mr Simon Edwards

Mrs Emily Astley-Cooper

Abigail Lise Buszard

Registered office

The Bristol Distilling Co
Unit D Malago Vale Trading Estate
St Johns Lane
Bristol
BS3 5BQ

Accountants

Newsham Hanson Accountants Limited
Accountant & Business Advisors
Edinburgh House
1-5 Bellevue Road
Clevedon
North Somerset
BS21 7NP

 

The Bristol Distilling Company Limited

(Registration number: 10638872)
Balance Sheet as at 31 December 2021

Note

2021
£

2020
£

Fixed assets

 

Intangible assets

4

41,004

43,774

Tangible assets

5

179,000

143,040

Investments

6

1,378

-

 

221,382

186,814

Current assets

 

Stocks

7

112,127

72,762

Debtors

8

70,112

42,872

Cash at bank and in hand

 

53,585

163,930

 

235,824

279,564

Creditors: Amounts falling due within one year

9

(209,891)

(148,060)

Net current assets

 

25,933

131,504

Total assets less current liabilities

 

247,315

318,318

Creditors: Amounts falling due after more than one year

9

(229,475)

(238,482)

Net assets

 

17,840

79,836

Capital and reserves

 

Called up share capital

10

1,798

1,693

Share premium reserve

570,367

400,359

Retained earnings

(554,325)

(322,216)

Shareholders' funds

 

17,840

79,836

For the financial year ending 31 December 2021 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

 

The Bristol Distilling Company Limited

(Registration number: 10638872)
Balance Sheet as at 31 December 2021

Approved and authorised by the Board on 22 September 2022 and signed on its behalf by:
 

.........................................
Mr Jake Black
Director

 

The Bristol Distilling Company Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
The Bristol Distilling Co
Unit D Malago Vale Trading Estate
St Johns Lane
Bristol
BS3 5BQ

These financial statements were authorised for issue by the Board on 22 September 2022.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Plant & Machinery

10% straight line basis

Office & Computer Equipment

25% straight line basis

 

The Bristol Distilling Company Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

Fixtures & Fittings

10% straight line basis

Whiskey Barrels

100% straight line basis

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Website development

25% straight line basis

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.


Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are 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.

 

The Bristol Distilling Company Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

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.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

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

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Defined contribution pension obligation

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.

 

The Bristol Distilling Company Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 35 (2020 - 25).

4

Intangible assets

Other intangible assets
 £

Total
£

Cost or valuation

Additions acquired separately

74,571

74,571

At 31 December 2021

74,571

74,571

Amortisation

Amortisation charge

33,567

33,567

At 31 December 2021

33,567

33,567

Carrying amount

At 31 December 2021

41,004

41,004

At 31 December 2020

43,774

43,774

The aggregate amount of research and development expenditure recognised as an expense during the period is £16,038 (2020 - £7,940).
 

 

The Bristol Distilling Company Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

5

Tangible assets

Fixtures and fittings
£

Plant and machinery
£

Office equipment
£

Motor vehicles
 £

Cost or valuation

At 1 January 2021

67,893

87,000

5,786

28,557

Additions

38,501

19,409

1,177

4,645

At 31 December 2021

106,394

106,409

6,963

33,202

Depreciation

At 1 January 2021

7,296

31,980

1,201

5,719

Charge for the year

11,817

9,850

1,202

4,903

At 31 December 2021

19,113

41,830

2,403

10,622

Carrying amount

At 31 December 2021

87,281

64,579

4,560

22,580

At 31 December 2020

60,597

55,020

4,585

22,838

Total
£

Cost or valuation

At 1 January 2021

189,236

Additions

63,732

At 31 December 2021

252,968

Depreciation

At 1 January 2021

46,196

Charge for the year

27,772

At 31 December 2021

73,968

Carrying amount

At 31 December 2021

179,000

At 31 December 2020

143,040

6

Investments

2021
£

2020
£

Investments in subsidiaries

1,378

-

 

The Bristol Distilling Company Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

Subsidiaries

£

Cost or valuation

Additions

1,378

Provision

Carrying amount

At 31 December 2021

1,378

Details of undertakings

Details of the investments (including principal place of business of unincorporated entities) in which the company holds 20% or more of the nominal value of any class of share capital are as follows:

Undertaking

Registered office

Holding

Proportion of voting rights and shares held

     

2021

2020

Subsidiary undertakings

Blue Teal Ltd

Orchard Street Business Centre 13-14 Orchard Street
Bristo
BS1 5EH

England & Wales

Ordinary Ordinary B

100%
100%

0%
0%

Subsidiary undertakings

Blue Teal Ltd

The principal activity of Blue Teal Ltd is That of a resturant. Its financial period end is 30 June.

7

Stocks

2021
£

2020
£

Other inventories

112,127

72,762

 

The Bristol Distilling Company Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

8

Debtors

Current

2021
£

2020
£

Trade debtors

38,880

16,606

Prepayments

21,232

16,266

Other debtors

10,000

10,000

 

70,112

42,872

 

The Bristol Distilling Company Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

9

Creditors

Creditors: amounts falling due within one year

Note

2021
£

2020
£

Due within one year

 

Bank loans and overdrafts

11

34,920

35,188

trade creditors

 

58,266

50,334

Amounts owed to related parties

551

551

Taxation and social security

 

44,411

46,721

Other creditors

 

71,743

15,266

 

209,891

148,060

Due after one year

 

Loans and borrowings

11

229,475

238,482

Creditors: amounts falling due after more than one year

Note

2021
£

2020
£

Due after one year

 

Loans and borrowings

11

229,475

238,482

 

The Bristol Distilling Company Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

10

Share capital

Allotted, called up and fully paid shares

 

2021

2020

 

No.

£

No.

£

Ordinary of £1 each

1,798

1,798

1,693

1,693

         

11

Loans and borrowings

2021
£

2020
£

Non-current loans and borrowings

Bank borrowings

49,790

50,000

Finance lease liabilities

12,847

16,859

Other borrowings

166,838

171,623

229,475

238,482

2021
£

2020
£

Current loans and borrowings

Bank overdrafts

-

268

Finance lease liabilities

4,011

4,011

Other borrowings

30,909

30,909

34,920

35,188