Salcombe Distilling Company Ltd - Period Ending 2021-02-28

Salcombe Distilling Company Ltd - Period Ending 2021-02-28


Salcombe Distilling Company Ltd 09140632 false 2020-03-01 2021-02-28 2021-02-28 The principal activity of the company is the production and sale of gin Digita Accounts Production Advanced 6.29.9459.0 true false 09140632 2020-03-01 2021-02-28 09140632 2021-02-28 09140632 bus:OrdinaryShareClass1 2021-02-28 09140632 bus:OrdinaryShareClass2 2021-02-28 09140632 bus:OrdinaryShareClass3 2021-02-28 09140632 core:HirePurchaseContracts core:CurrentFinancialInstruments 2021-02-28 09140632 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2021-02-28 09140632 core:CurrentFinancialInstruments 2021-02-28 09140632 core:CurrentFinancialInstruments core:WithinOneYear 2021-02-28 09140632 core:Non-currentFinancialInstruments 2021-02-28 09140632 core:Non-currentFinancialInstruments core:AfterOneYear 2021-02-28 09140632 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2021-02-28 09140632 core:Goodwill 2021-02-28 09140632 core:FurnitureFittingsToolsEquipment 2021-02-28 09140632 core:LandBuildings 2021-02-28 09140632 core:OtherPropertyPlantEquipment 2021-02-28 09140632 bus:SmallEntities 2020-03-01 2021-02-28 09140632 bus:AuditExemptWithAccountantsReport 2020-03-01 2021-02-28 09140632 bus:FullAccounts 2020-03-01 2021-02-28 09140632 bus:SmallCompaniesRegimeForAccounts 2020-03-01 2021-02-28 09140632 bus:RegisteredOffice 2020-03-01 2021-02-28 09140632 bus:Director1 2020-03-01 2021-02-28 09140632 bus:Director2 2020-03-01 2021-02-28 09140632 bus:Director3 2020-03-01 2021-02-28 09140632 bus:Director4 2020-03-01 2021-02-28 09140632 bus:Director5 2020-03-01 2021-02-28 09140632 bus:OrdinaryShareClass1 2020-03-01 2021-02-28 09140632 bus:OrdinaryShareClass2 2020-03-01 2021-02-28 09140632 bus:OrdinaryShareClass3 2020-03-01 2021-02-28 09140632 bus:PrivateLimitedCompanyLtd 2020-03-01 2021-02-28 09140632 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2020-03-01 2021-02-28 09140632 core:Goodwill 2020-03-01 2021-02-28 09140632 core:RecipesFormulaeModelsDesignsPrototypes 2020-03-01 2021-02-28 09140632 core:FurnitureFittingsToolsEquipment 2020-03-01 2021-02-28 09140632 core:LandBuildings 2020-03-01 2021-02-28 09140632 core:LeaseholdImprovements 2020-03-01 2021-02-28 09140632 core:OfficeEquipment 2020-03-01 2021-02-28 09140632 core:OtherPropertyPlantEquipment 2020-03-01 2021-02-28 09140632 core:PlantMachinery 2020-03-01 2021-02-28 09140632 countries:AllCountries 2020-03-01 2021-02-28 09140632 2020-02-29 09140632 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2020-02-29 09140632 core:Goodwill 2020-02-29 09140632 core:CostValuation 2020-02-29 09140632 core:FurnitureFittingsToolsEquipment 2020-02-29 09140632 core:LandBuildings 2020-02-29 09140632 core:OtherPropertyPlantEquipment 2020-02-29 09140632 2019-03-01 2020-02-29 09140632 2020-02-29 09140632 bus:OrdinaryShareClass1 2020-02-29 09140632 bus:OrdinaryShareClass2 2020-02-29 09140632 bus:OrdinaryShareClass3 2020-02-29 09140632 core:HirePurchaseContracts core:CurrentFinancialInstruments 2020-02-29 09140632 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2020-02-29 09140632 core:CurrentFinancialInstruments 2020-02-29 09140632 core:CurrentFinancialInstruments core:WithinOneYear 2020-02-29 09140632 core:Non-currentFinancialInstruments 2020-02-29 09140632 core:Non-currentFinancialInstruments core:AfterOneYear 2020-02-29 09140632 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2020-02-29 09140632 core:Goodwill 2020-02-29 09140632 core:FurnitureFittingsToolsEquipment 2020-02-29 09140632 core:LandBuildings 2020-02-29 09140632 core:OtherPropertyPlantEquipment 2020-02-29 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 09140632

Salcombe Distilling Company Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 28 February 2021

 

Salcombe Distilling Company Ltd

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 13

 

Salcombe Distilling Company Ltd

Company Information

Directors

Mr Howard Lawrence Davies

Mr Charles Angus Hamilton Lugsdin

Mrs Charlotte Ellen Davies

Mr Nicholas Simon Marshall

Mr Nicholas Bodo Blazquez

Registered office

The Boathouse
28 Island Street
Salcombe
Devon
TQ8 8DP

Accountants

Wessex Commercial Solutions Limited
Yeovil Innovation Centre
Barracks Close
Yeovil
BA22 8RN

 

Salcombe Distilling Company Ltd

(Registration number: 09140632)
Balance Sheet as at 28 February 2021

Note

2021
£

2020
£

Fixed assets

 

Intangible assets

4

43,920

61,001

Tangible assets

5

204,802

224,928

Investments

6

100

100

 

248,822

286,029

Current assets

 

Stocks

7

543,046

197,764

Debtors

8

813,723

245,159

Cash at bank and in hand

 

361,611

1,128,073

 

1,718,380

1,570,996

Creditors: Amounts falling due within one year

9

(355,347)

(322,761)

Net current assets

 

1,363,033

1,248,235

Total assets less current liabilities

 

1,611,855

1,534,264

Creditors: Amounts falling due after more than one year

9

(254,583)

(19,647)

Net assets

 

1,357,272

1,514,617

Capital and reserves

 

Called up share capital

12

22,527

22,527

Share premium reserve

1,814,122

1,814,122

Profit and loss account

(479,377)

(322,032)

Shareholders' funds

 

1,357,272

1,514,617

 

Salcombe Distilling Company Ltd

(Registration number: 09140632)
Balance Sheet as at 28 February 2021

For the financial year ending 28 February 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.

Approved and authorised by the Board on 30 September 2021 and signed on its behalf by:

.........................................
Mr Howard Lawrence Davies
Director

.........................................
Mr Charles Angus Hamilton Lugsdin
Director

 

Salcombe Distilling Company Ltd

Notes to the Unaudited Financial Statements for the Year Ended 28 February 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 Boathouse
28 Island Street
Salcombe
Devon
TQ8 8DP

These financial statements were authorised for issue by the Board on 30 September 2021.

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 - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

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.

These financial statements are prepared in Sterling, which is the functional currency of the company. All monetary amounts are rounded to the nearest £.

 

Salcombe Distilling Company Ltd

Notes to the Unaudited Financial Statements for the Year Ended 28 February 2021

Judgements

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 reocgnised 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.

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.

Government grants

Government grants are recognised when there is reasonable assurance that the company will comply with the conditions attaching to the grant and that the grant will be received.
Government grants are receivable and recognised in the same period as the related expenditure.

Foreign currency transactions and balances

Transactions in foreign currencies are initially recorded at the functional currency rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated into the respective functional currency of the entity at the rates prevailing on the reporting period date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rate on the date when the fair value is re-measured.

Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.

Tax

The tax expense for the period comprises current tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

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 taxable income.

 

Salcombe Distilling Company Ltd

Notes to the Unaudited Financial Statements for the Year Ended 28 February 2021

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.

 

Salcombe Distilling Company Ltd

Notes to the Unaudited Financial Statements for the Year Ended 28 February 2021

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 and Machinery

Straight line 7-20%

Office Equipment

Straight line 20-33%

Leasehold improvements

Straight line 7-20%

Intangible assets

Intangible assets acquired are initially recognised at cost and are subsequently reviewed for impairment on an annual basis. Any impairment loss is included in the profit or loss.

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

Development costs

33% straight line

Intellectual Property

10% - 33% straight line

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.

 

Salcombe Distilling Company Ltd

Notes to the Unaudited Financial Statements for the Year Ended 28 February 2021

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.

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 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.

 

Salcombe Distilling Company Ltd

Notes to the Unaudited Financial Statements for the Year Ended 28 February 2021

3

Loss before tax

Arrived at after charging/(crediting)

2021
£

2020
£

Depreciation expense

55,626

49,536

Amortisation expense

28,969

16,731

4

Intangible assets

Intellectual Property
 £

Development costs
 £

Total
£

Cost or valuation

At 1 March 2020

37,266

49,850

87,116

Additions acquired separately

1,150

10,738

11,888

At 28 February 2021

38,416

60,588

99,004

Amortisation

At 1 March 2020

8,744

17,371

26,115

Amortisation charge

767

28,202

28,969

At 28 February 2021

9,511

45,573

55,084

Carrying amount

At 28 February 2021

28,905

15,015

43,920

At 29 February 2020

28,522

32,479

61,001

 

Salcombe Distilling Company Ltd

Notes to the Unaudited Financial Statements for the Year Ended 28 February 2021

5

Tangible assets

Leasehold
improvements
£

Office equipment
 £

Plant and machinery
£

Total
£

Cost or valuation

At 1 March 2020

122,586

49,549

190,761

362,896

Additions

2,400

14,665

18,435

35,500

At 28 February 2021

124,986

64,214

209,196

398,396

Depreciation

At 1 March 2020

49,651

29,997

58,320

137,968

Charge for the year

20,397

11,750

23,479

55,626

At 28 February 2021

70,048

41,747

81,799

193,594

Carrying amount

At 28 February 2021

54,938

22,467

127,397

204,802

At 29 February 2020

72,935

19,552

132,441

224,928

 

Salcombe Distilling Company Ltd

Notes to the Unaudited Financial Statements for the Year Ended 28 February 2021

6

Investments

2021
£

2020
£

Investments in subsidiaries

100

100

Subsidiaries

£

Cost or valuation

At 1 March 2020

100

Carrying amount

At 28 February 2021

100

At 29 February 2020

100

7

Stocks

2021
£

2020
£

Stock

543,046

197,764

8

Debtors

2021
£

2020
£

Trade debtors

493,933

74,795

Prepayments

270,852

160,293

Other debtors

48,938

10,071

813,723

245,159

 

Salcombe Distilling Company Ltd

Notes to the Unaudited Financial Statements for the Year Ended 28 February 2021

9

Creditors

Creditors: amounts falling due within one year

Note

2021
£

2020
£

Due within one year

 

Bank loans and overdrafts

11

14,886

159,316

Trade creditors

 

96,840

81,707

Taxation and social security

 

107,947

29,883

Accruals and deferred income

 

130,074

47,009

Other creditors

 

5,600

4,846

 

355,347

322,761

10

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 40 (2020 - 33).

11

Loans and borrowings

2021
£

2020
£

Non-current loans and borrowings

Hire purchase contracts

4,583

6,242

Other borrowings

250,000

13,405

254,583

19,647

2021
£

2020
£

Current loans and borrowings

Bank overdrafts

-

793

Hire purchase contracts

1,659

1,659

Other borrowings

13,227

156,864

14,886

159,316

 

Salcombe Distilling Company Ltd

Notes to the Unaudited Financial Statements for the Year Ended 28 February 2021

12

Share capital

Allotted, called up and fully paid shares

 

2021

2020

 

No.

£

No.

£

Ordinary A of £0.01 each

671,250

6,712.50

671,250

6,712.50

Ordinary B of £0.01 each

1,425,680

14,256.80

1,425,680

14,256.80

Ordinary C of £0.01 each

155,799

1,557.99

155,799

1,557.99

 

2,252,729

22,527

2,252,729

22,527