The Bristol Distilling Company Limited - Period Ending 2020-12-31

The Bristol Distilling Company Limited - Period Ending 2020-12-31


The Bristol Distilling Company Limited 10638872 false 2020-01-01 2020-12-31 2020-12-31 The principal activity of the company is the manufacture of alcoholic beverages. Digita Accounts Production Advanced 6.29.9459.0 Software true 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 bus:SmallEntities 2020-01-01 2020-12-31 10638872 bus:AuditExemptWithAccountantsReport 2020-01-01 2020-12-31 10638872 bus:FullAccounts 2020-01-01 2020-12-31 10638872 bus:SmallCompaniesRegimeForAccounts 2020-01-01 2020-12-31 10638872 bus:RegisteredOffice 2020-01-01 2020-12-31 10638872 bus:Director1 2020-01-01 2020-12-31 10638872 bus:Director2 2020-01-01 2020-12-31 10638872 bus:Director3 2020-01-01 2020-12-31 10638872 bus:Director4 2020-01-01 2020-12-31 10638872 bus:Director5 2020-01-01 2020-12-31 10638872 bus:OrdinaryShareClass1 2020-01-01 2020-12-31 10638872 bus:PrivateLimitedCompanyLtd 2020-01-01 2020-12-31 10638872 core:OtherResidualIntangibleAssets 2020-01-01 2020-12-31 10638872 core:FurnitureFittings 2020-01-01 2020-12-31 10638872 core:MotorVehicles 2020-01-01 2020-12-31 10638872 core:OfficeEquipment 2020-01-01 2020-12-31 10638872 core:OtherPropertyPlantEquipment 2020-01-01 2020-12-31 10638872 core:PlantMachinery 2020-01-01 2020-12-31 10638872 countries:AllCountries 2020-01-01 2020-12-31 10638872 2019-12-31 10638872 core:FurnitureFittings 2019-12-31 10638872 core:MotorVehicles 2019-12-31 10638872 core:OfficeEquipment 2019-12-31 10638872 core:PlantMachinery 2019-12-31 10638872 2019-01-01 2019-12-31 10638872 2019-12-31 10638872 bus:OrdinaryShareClass1 2019-12-31 10638872 core:FinanceLeases core:CurrentFinancialInstruments 2019-12-31 10638872 core:FinanceLeases core:Non-currentFinancialInstruments 2019-12-31 10638872 core:CurrentFinancialInstruments 2019-12-31 10638872 core:CurrentFinancialInstruments core:WithinOneYear 2019-12-31 10638872 core:Non-currentFinancialInstruments 2019-12-31 10638872 core:Non-currentFinancialInstruments core:AfterOneYear 2019-12-31 10638872 core:OtherResidualIntangibleAssets 2019-12-31 10638872 core:FurnitureFittings 2019-12-31 10638872 core:MotorVehicles 2019-12-31 10638872 core:OfficeEquipment 2019-12-31 10638872 core:PlantMachinery 2019-12-31 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 2020

 

The Bristol Distilling Company Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 11

 

The Bristol Distilling Company Limited

Company Information

Directors

Mr Jake Black

Mrs Emily Astley-Cooper

Mrs Claire Newth

Mr Guy Dodwell

Mr Simon Edwards

Registered office

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

Accountants

Newsham Hanson Accountants Limited
Chartered Certified Accountants
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 2020

Note

2020
£

2019
£

Fixed assets

 

Intangible assets

4

43,774

38,007

Tangible assets

5

143,040

109,533

 

186,814

147,540

Current assets

 

Stocks

6

72,762

118,626

Debtors

7

42,872

47,178

Cash at bank and in hand

 

163,930

103,311

 

279,564

269,115

Creditors: Amounts falling due within one year

8

(148,061)

(69,412)

Net current assets

 

131,503

199,703

Total assets less current liabilities

 

318,317

347,243

Creditors: Amounts falling due after more than one year

8

(238,482)

(183,175)

Net assets

 

79,835

164,068

Capital and reserves

 

Called up share capital

9

1,693

1,693

Share premium reserve

400,359

400,359

Profit and loss account

(322,217)

(237,984)

Total equity

 

79,835

164,068

For the financial year ending 31 December 2020 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 2020

Approved and authorised by the Board on 29 March 2021 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 2020

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 29 March 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.

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 statement of financial position 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

Fixtures & Fittings

10% straight line basis

 

The Bristol Distilling Company Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2020

Whiskey Barrels

100% straight line basis

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

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.

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

 

The Bristol Distilling Company Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2020

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.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 25 (2019 - 4).

 

The Bristol Distilling Company Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2020

4

Intangible assets

Other intangible assets
 £

Total
£

Cost or valuation

Additions acquired separately

66,861

66,861

At 31 December 2020

66,861

66,861

Amortisation

Amortisation charge

23,087

23,087

At 31 December 2020

23,087

23,087

Carrying amount

At 31 December 2020

43,774

43,774

At 31 December 2019

38,007

38,007

The aggregate amount of research and development expenditure recognised as an expense during the period is £7,940 (2019 - £12,185).
 

 

The Bristol Distilling Company Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2020

5

Tangible assets

Fixtures and fittings
£

Plant and machinery
£

Office equipment
£

Motor vehicles
 £

Cost or valuation

At 1 January 2020

29,067

78,728

2,486

28,557

Additions

38,826

8,272

3,300

-

At 31 December 2020

67,893

87,000

5,786

28,557

Depreciation

At 1 January 2020

3,270

24,654

564

817

Charge for the year

4,026

7,326

637

4,902

At 31 December 2020

7,296

31,980

1,201

5,719

Carrying amount

At 31 December 2020

60,597

55,020

4,585

22,838

At 31 December 2019

25,797

54,074

1,922

27,740

Total
£

Cost or valuation

At 1 January 2020

138,838

Additions

50,398

At 31 December 2020

189,236

Depreciation

At 1 January 2020

29,305

Charge for the year

16,891

At 31 December 2020

46,196

Carrying amount

At 31 December 2020

143,040

At 31 December 2019

109,533

6

Stocks

2020
£

2019
£

Other inventories

72,762

118,626

 

The Bristol Distilling Company Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2020

7

Debtors

2020
£

2019
£

Trade debtors

16,606

4,339

Prepayments

16,266

17,965

Other debtors

10,000

24,874

42,872

47,178

 

The Bristol Distilling Company Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2020

8

Creditors

Creditors: amounts falling due within one year

Note

2020
£

2019
£

Due within one year

 

Bank loans and overdrafts

10

35,188

42,404

Trade creditors

 

50,334

17,136

Amounts owed to related parties

551

551

Taxation and social security

 

46,721

6,081

Other creditors

 

15,267

3,240

 

148,061

69,412

Due after one year

 

Loans and borrowings

10

238,482

183,175

Creditors: amounts falling due after more than one year

Note

2020
£

2019
£

Due after one year

 

Loans and borrowings

10

238,482

183,175

 

The Bristol Distilling Company Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2020

9

Share capital

Allotted, called up and fully paid shares

 

2020

2019

 

No.

£

No.

£

Ordinary of £1 each

1,693

1,693

1,693

1,693

         

10

Loans and borrowings

2020
£

2019
£

Non-current loans and borrowings

Bank borrowings

50,000

-

Finance lease liabilities

16,859

20,870

Other borrowings

171,623

162,305

238,482

183,175

2020
£

2019
£

Current loans and borrowings

Bank overdrafts

268

-

Finance lease liabilities

4,011

4,011

Other borrowings

30,909

38,393

35,188

42,404

11

Control

The company is controlled by the Director, J Black, who owns 59.18% of the called up share capital.