ACCOUNTS - Final Accounts preparation


Caseware UK (AP4) 2022.0.179 2022.0.179 2022-12-312022-12-31020falsefalse2022-01-01No description of principal activity18false 04309989 2022-01-01 2022-12-31 04309989 2021-01-01 2021-12-31 04309989 2022-12-31 04309989 2021-12-31 04309989 2021-01-01 04309989 1 2022-01-01 2022-12-31 04309989 1 2021-01-01 2021-12-31 04309989 6 2022-01-01 2022-12-31 04309989 6 2021-01-01 2021-12-31 04309989 d:CompanySecretary1 2022-01-01 2022-12-31 04309989 d:Director1 2022-01-01 2022-12-31 04309989 d:Director2 2022-01-01 2022-12-31 04309989 d:Director2 2022-12-31 04309989 d:Director3 2022-01-01 2022-12-31 04309989 d:Director4 2022-01-01 2022-12-31 04309989 d:RegisteredOffice 2022-01-01 2022-12-31 04309989 e:PlantMachinery 2022-01-01 2022-12-31 04309989 e:PlantMachinery 2022-12-31 04309989 e:PlantMachinery 2021-12-31 04309989 e:PlantMachinery e:OwnedOrFreeholdAssets 2022-01-01 2022-12-31 04309989 e:MotorVehicles 2022-01-01 2022-12-31 04309989 e:MotorVehicles 2022-12-31 04309989 e:MotorVehicles 2021-12-31 04309989 e:MotorVehicles e:OwnedOrFreeholdAssets 2022-01-01 2022-12-31 04309989 e:FurnitureFittings 2022-01-01 2022-12-31 04309989 e:FurnitureFittings 2022-12-31 04309989 e:FurnitureFittings 2021-12-31 04309989 e:FurnitureFittings e:OwnedOrFreeholdAssets 2022-01-01 2022-12-31 04309989 e:OwnedOrFreeholdAssets 2022-01-01 2022-12-31 04309989 e:PatentsTrademarksLicencesConcessionsSimilar 2022-01-01 2022-12-31 04309989 e:CopyrightsPatentsTrademarksServiceOperatingRights 2022-12-31 04309989 e:CopyrightsPatentsTrademarksServiceOperatingRights 2021-12-31 04309989 e:CurrentFinancialInstruments 2022-12-31 04309989 e:CurrentFinancialInstruments 2021-12-31 04309989 e:CurrentFinancialInstruments e:WithinOneYear 2022-12-31 04309989 e:CurrentFinancialInstruments e:WithinOneYear 2021-12-31 04309989 e:ReportableOperatingSegment1 2022-01-01 2022-12-31 04309989 e:ReportableOperatingSegment1 2021-01-01 2021-12-31 04309989 e:ReportableOperatingSegment2 2022-01-01 2022-12-31 04309989 e:ReportableOperatingSegment2 2021-01-01 2021-12-31 04309989 e:ReportableOperatingSegment3 2022-01-01 2022-12-31 04309989 e:ReportableOperatingSegment3 2021-01-01 2021-12-31 04309989 e:ShareCapital 2022-12-31 04309989 e:ShareCapital 2021-12-31 04309989 e:RetainedEarningsAccumulatedLosses 2022-01-01 2022-12-31 04309989 e:RetainedEarningsAccumulatedLosses 2022-12-31 04309989 e:RetainedEarningsAccumulatedLosses e:PriorPeriodIncreaseDecrease 2022-01-01 2022-12-31 04309989 e:RetainedEarningsAccumulatedLosses 2021-01-01 2021-12-31 04309989 e:RetainedEarningsAccumulatedLosses 2021-12-31 04309989 e:RetainedEarningsAccumulatedLosses e:RestatedAmount 2021-12-31 04309989 e:RetainedEarningsAccumulatedLosses e:PriorPeriodIncreaseDecrease 2021-01-01 2021-12-31 04309989 e:RetainedEarningsAccumulatedLosses 2021-01-01 04309989 e:RetainedEarningsAccumulatedLosses e:RestatedAmount 2021-01-01 04309989 e:FurtherSpecificTypeProvisionContingentLiability1ComponentTotalProvisionsContingentLiabilities 2022-01-01 2022-12-31 04309989 e:FurtherSpecificTypeProvisionContingentLiability1ComponentTotalProvisionsContingentLiabilities 2022-12-31 04309989 e:FurtherSpecificTypeProvisionContingentLiability1ComponentTotalProvisionsContingentLiabilities 2021-12-31 04309989 d:OrdinaryShareClass1 2022-01-01 2022-12-31 04309989 d:OrdinaryShareClass1 2022-12-31 04309989 d:OrdinaryShareClass1 2021-12-31 04309989 d:FRS102 2022-01-01 2022-12-31 04309989 d:Audited 2022-01-01 2022-12-31 04309989 d:FullAccounts 2022-01-01 2022-12-31 04309989 d:PrivateLimitedCompanyLtd 2022-01-01 2022-12-31 04309989 e:WithinOneYear 2022-12-31 04309989 e:WithinOneYear 2021-12-31 04309989 e:CopyrightsPatentsTrademarksServiceOperatingRights e:OwnedIntangibleAssets 2022-01-01 2022-12-31 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 04309989
















BUDWEISER BUDVAR UK LIMITED




ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2022

































BUDWEISER BUDVAR UK LIMITED

 
COMPANY INFORMATION


DIRECTORS
R Chrt 
R Pankova 
J Vlckova 




COMPANY SECRETARY
A Clark



REGISTERED NUMBER
04309989



REGISTERED OFFICE
76 Macrae Road
Pill

Bristol

BS20 0DD




INDEPENDENT AUDITORS
Bishop Fleming LLP
Chartered Accountants & Statutory Auditors

10 Temple Back

Bristol

BS1 6FL






BUDWEISER BUDVAR UK LIMITED


CONTENTS



Page
Strategic report
 
1 - 2
Directors' report
 
3 - 4
Independent auditors' report
 
5 - 8
Statement of income and retained earnings
 
9
Statement of financial position
 
10
Statement of cash flows
 
11
Analysis of net debt
 
12
Notes to the financial statements
 
13 - 24



BUDWEISER BUDVAR UK LIMITED

 
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2022

INTRODUCTION
 
The Directors present their strategic report together with the audited financial statements of Budweiser Budvar UK Limited (the company) for the year ended 31 December 2022.

BUSINESS REVIEW
 
The company’s principal activity is the import, marketing and distribution of Budweiser Budvar beer which is brewed by the Czech Government-owned Budweiser Budvar National Corporation brewery in Ceské Budejovice (Budweis), Czech Republic.

Sales were very strong in the year and the company sold 90,958 Hectolitres (HL) in 2022, the highest sales volume in over a decade and a 12% improvement on 2021 (81,145HL).

Turnover for 2022 increased to £17.9m (2021 - £15.9m) with growth in both On Trade and Off Trade channels.  On Trade grew by over 40% as the hospitality sector bounced back from the Covid lockdowns of early 2021.

Distribution costs increased from £838k in 2021 to £2,451k in 2022.  This large increase was the result of a change in the way that the company purchased beer: in 2021 all beer was purchased on a delivered basis but since 1 January 2022 purchases have been ex-works and the company has had to pay the cost of bringing the beer in from the Czech Republic separately.

Increased marketing spend pushed administration expenses up to £2.6m (2021 - £2.4m) and the company generated a profit for the year of £79,610 (2021 – a loss of £24,900).

An internal review revealed that the company had not been meeting its packaging waste obligations and this has been corrected in this set of accounts and will be included going forward. This gave rise to a prior year adjustment which is covered in note 20.

PRINCIPAL RISKS AND UNCERTAINTIES
 
The company’s risk management framework includes a process for identifying, assessing and responding to risk and supporting the company’s strategy and business objectives.

Risk management operates at all levels throughout the business. However, the Board takes overall responsibility, determining the nature and extent of principal risks it is willing to take to achieve the company’s strategic objectives, and maintaining the company’s risk governance structure and appropriate internal control framework.

Credit risk

The company is mainly exposed to credit risk from credit sales.  It is company policy to assess the credit risk of new customers before entering into contracts.  Each new customer is analysed individually for creditworthiness before the company’s standard payment and delivery terms and conditions are offered.  Purchase limits are established for each customer, which represents the maximum open amount without requiring approval.  A regular review of the trade receivables' ageing analysis is undertaken and customer’s credit is reassessed periodically.  

Liquidity risk

Liquidity risk arises from the company’s management of working capital.  It is the risk that the company will encounter difficulty in meeting its financial obligations as they fall due.

The company's policy in respect of liquidity risk is to utilise readily accessible bank deposit accounts to ensure that the company has sufficient funds for operations.

The Directors assume that the business will continue to receive the support of its parent company and, on this basis, will not require any external borrowing in the foreseeable future.
Page 1


BUDWEISER BUDVAR UK LIMITED


STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022


Foreign exchange risk

Foreign exchange risk arises when the company enters into transactions denominated in a currency other than their functional currency.

With the uncertainty of Brexit, exchange rates have moved against us and we continue to mitigate this risk through the implementation of price increases to our trade customers.

Growth in the UK beer market continues to be challenging due to changes in consumer behaviour but our continued focus on beer quality through only using the finest ingredients, not reducing the brewing and conditioning time and only producing in Budweis, Czech Republic, will help consumer engagement with our beer.

Budweiser Budvar UK is planning further investment in 2023 to grow the brand in both the On Trade and Off Trade sectors.

There have been no events since the balance sheet date which materially affect the position of the company.

KEY PERFORMANCE INDICATORS
 
The Board drives business performance through the setting of clearly defined and measured key performance indicators (KPIs).

The company’s key financial and other performance indicators during the year were as follows:

ole0731.png


This report was approved by the board and signed on its behalf.



J Vlckova
Director

Date: 14 February 2023

Page 2


BUDWEISER BUDVAR UK LIMITED

 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2022

The directors present their report and the financial statements for the year ended 31 December 2022.

DIRECTORS' RESPONSIBILITIES STATEMENT

The directors are responsible for preparing the Strategic report, the Directors' report and the financial statements in accordance with applicable law and regulations.
 
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the Company and of the profit or loss of the Company for that period.

 In preparing these financial statements, the directors are required to:


select suitable accounting policies for the Company's financial statements and then apply them consistently;

make judgments and accounting estimates that are reasonable and prudent;

prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the Company's transactions and disclose with reasonable accuracy at any time the financial position of the Company and to enable them to ensure that the financial statements comply with the Companies Act 2006They are also responsible for safeguarding the assets of the Company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

RESULTS AND DIVIDENDS

The profit for the year, after taxation, amounted to £79,610 (As restated 2021: loss £24,900).

No dividends were paid during the year (2021: £nil).

DIRECTORS

The directors who served during the year were:

R Chrt 
L Lojda (resigned 23 March 2022)
R Pankova 
J Vlckova 

FUTURE DEVELOPMENTS

All future developments are included within the strategic report. 

DISCLOSURE OF INFORMATION TO AUDITORS

Each of the persons who are directors at the time when this Director's report is approved has confirmed that:

so far as the director is aware, there is no relevant audit information of which the Company's auditors are unaware, and
the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the Company's auditors are aware of that information.

Page 3


BUDWEISER BUDVAR UK LIMITED
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
POST BALANCE SHEET EVENTS

There have been no significant events affecting the Company since the year end.

AUDITORS

The auditorsBishop Fleming LLPwill be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

This report was approved by the board and signed on its behalf.
 






J Vlckova
Director

Date: 14 February 2023

76 Macrae Road
Pill
Bristol
BS20 0DD

Page 4


BUDWEISER BUDVAR UK LIMITED

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF BUDWEISER BUDVAR UK LIMITED
OPINION


We have audited the financial statements of Budweiser Budvar UK Limited (the 'Company') for the year ended 31 December 2022, which comprise the Statement of income and retained earnings, the Statement of financial position, the Statement of cash flows, Analysis of net debt and the related notes, including a summary of significant accounting policiesThe financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).


In our opinion the financial statements:


give a true and fair view of the state of the Company's affairs as at 31 December 2022 and of its profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.


BASIS FOR OPINION


We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the Company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council's Ethical Standard and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.


CONCLUSIONS RELATING TO GOING CONCERN


In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.


Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the Company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.


Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.


OTHER INFORMATION


The other information comprises the information included in the Annual Report other than the financial statements and  our Auditors' report thereon.  The directors are responsible for the other information contained within the Annual Report.  Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated.  If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves.  If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.


We have nothing to report in this regard.


Page 5


BUDWEISER BUDVAR UK LIMITED
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF BUDWEISER BUDVAR UK LIMITED (CONTINUED)

OPINION ON OTHER MATTERS PRESCRIBED BY THE COMPANIES ACT 2006
 

In our opinion, based on the work undertaken in the course of the audit:


the information given in the Strategic report and the Directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the Strategic report and the Directors' report have been prepared in accordance with applicable legal requirements.


MATTERS ON WHICH WE ARE REQUIRED TO REPORT BY EXCEPTION
 

In the light of the knowledge and understanding of the Company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic report or the Directors' report.


We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:


adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.


RESPONSIBILITIES OF DIRECTORS
 

As explained more fully in the Directors' responsibilities statement set out on page 3, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.


In preparing the financial statements, the directors are responsible for assessing the Company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the Company or to cease operations, or have no realistic alternative but to do so.


Page 6


BUDWEISER BUDVAR UK LIMITED
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF BUDWEISER BUDVAR UK LIMITED (CONTINUED)

AUDITORS' RESPONSIBILITIES FOR THE AUDIT OF THE FINANCIAL STATEMENTS
 

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an Auditors' report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.


Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below.

In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, we have considered the following: 
The nature of the industry and sector, control environment and business performance;
Results of our enquires of management and directors in relation to their own identification and assessment of the risks of irregularities within the Company; and,
Any matters we identified having obtained and reviewed the Company’s documentation of their policies and procedures relating to: identifying, evaluating and complying with laws and regulations and whether they were aware of any instances of non-compliance; detecting and responding to the risks of fraud and whether they have knowledge of any actual, suspected or alleged fraud; the internal controls established to mitigate risks of fraud or noncompliance with laws and regulations.

As a result of these procedures, we have considered the opportunities and incentives that may exist within the organisation for fraud and identified the areas of high risk to be in relation to revenue recognition. In common with all audits under ISAs (UK) we are also required to perform specific procedures to respond to the risk of management override.

We have also obtained an understanding of the legal and regulatory frameworks that the Company operates in, focussing on provisions of those laws and regulations that had a direct effect on the determination of material amounts and disclosures within the financial statements. The key laws and regulations we considered in this context included the UK Companies Act, Financial Reporting Standard 102 and UK tax legislation. In addition we considered the provisions of other laws and regulations that do not have a direct effect on the financial statements but compliance with which may be fundamental for the Company’s ability to operate or avoid a material penalty. These included health and safety regulations, employment legislation and data protection laws.

Our audit procedures performed to respond to the risks identified included, but were not limited to:
Reviewing the financial statement disclosures and testing to supporting documentation to assess compliance with provisions of relevant laws and regulations described as having a direct effect on the financial statements;
Reviewing the financial statement disclosures and testing to supporting documentation to assess the recognition of revenue;
Discussions with management, including consideration of known or suspected instances of non-compliance with laws and regulation and fraud;
Performing analytical procedures to identify any unusual or unexpected relationships that may indicate risks of material misstatement due to fraud;
Reviewing board minutes;
Identifying and testing journal entries, evaluating whether there was evidence of bias by the directors that represented a risk of material misstatement due to fraud; and,
Challenging assumptions and judgements made by management in their significant accounting estimates.



Page 7


BUDWEISER BUDVAR UK LIMITED
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF BUDWEISER BUDVAR UK LIMITED (CONTINUED)

We also communicated relevant identified laws and regulations and potential fraud risks to all engagement team members and remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.
Our audit procedures were designed to respond to risks of material misstatement in the financial statements, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from an error, as fraud may involve deliberate concealment by, for example, forgery, misrepresentations or through collusion. There are inherent limitations in the audit procedures performed and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it.


A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our Auditors' report.


USE OF OUR REPORT
 

This report is made solely to the Company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006Our audit work has been undertaken so that we might state to the Company's members those matters we are required to state to them in an Auditors' report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Company and the Company's members, as a body, for our audit work, for this report, or for the opinions we have formed.






John Talbot FCA (Senior statutory auditor)
for and on behalf of
Bishop Fleming LLP
Chartered Accountants
Statutory Auditors
10 Temple Back
Bristol
BS1 6FL

14 February 2023
Page 8


BUDWEISER BUDVAR UK LIMITED

 
STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 31 DECEMBER 2022

2022
As restated 2021
Note
£
£

  

Turnover
 4 
17,933,430
15,951,616

Cost of sales
  
(12,776,523)
(12,755,797)

Gross profit
  
5,156,907
3,195,819

Distribution costs
  
(2,450,652)
(838,276)

Administrative expenses
  
(2,626,645)
(2,431,377)

Other operating income
 5 
-
48,934

Operating profit/(loss)
 6 
79,610
(24,900)

Profit/(loss) after tax
  
79,610
(24,900)

Retained earnings
  

-  as previously stated
  
(99,955)
(205,055)

-  correction of a prior period error
  
(442,810)
(312,810)

At the beginning of the year as restated
  
(542,765)
(517,865)

  

Profit/(loss) for the year
  
79,610
(24,900)

Retained earnings at the end of the year
  
(463,155)
(542,765)
The notes on pages 13 to 24 form part of these financial statements.

Page 9


BUDWEISER BUDVAR UK LIMITED
REGISTERED NUMBER:04309989

STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2022

2022
As restated 2021
Note
£
£

Fixed assets
  

Intangible assets
 11 
380
998

Tangible assets
 12 
776,737
855,374

  
777,117
856,372

Current assets
  

Stocks
 13 
650,568
552,461

Debtors: amounts falling due within one year
 14 
3,041,114
3,215,886

Cash at bank and in hand
 15 
1,240,398
1,333,964

  
4,932,080
5,102,311

Creditors: amounts falling due within one year
 16 
(5,099,542)
(5,558,638)

Net current liabilities
  
 
 
(167,462)
 
 
(456,327)

Total assets less current liabilities
  
609,655
400,045

Provisions for liabilities
  

Other provisions
 17 
(572,810)
(442,810)

  
 
 
(572,810)
 
 
(442,810)

Net assets/(liabilities)
  
36,845
(42,765)


Capital and reserves
  

Called up share capital 
 18 
500,000
500,000

Profit and loss account
 19 
(463,155)
(542,765)

  
36,845
(42,765)


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





J Vlckova
Director

Date: 14 February 2023

The notes on pages 13 to 24 form part of these financial statements.

Page 10


BUDWEISER BUDVAR UK LIMITED


STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2022

2022
As restated 2021
£
£

Cash flows from operating activities

Profit/(loss) for the financial year
79,610
(24,900)

Adjustments for:

Amortisation of intangible assets
618
617

Depreciation of tangible assets
272,338
293,748

(Profit) / loss on disposal of tangible assets
(15,599)
66

Government grants
-
(48,934)

(Increase)/decrease in stocks
(98,107)
965,755

Decrease/(increase) in debtors
174,772
(1,621,032)

Increase/(decrease) in creditors
133,175
(906,615)

(Decrease)/increase in amounts owed to groups
(592,271)
322,085

Increase in provisions
130,000
130,000

Net cash generated from operating activities

84,536
(889,210)


Cash flows from investing activities

Purchase of tangible fixed assets
(200,352)
(235,246)

Sale of tangible fixed assets
22,250
404

Government grants received
-
48,934

Net cash from investing activities

(178,102)
(185,908)


Net (decrease) in cash and cash equivalents
(93,566)
(1,075,118)

Cash and cash equivalents at beginning of year
1,333,964
2,409,082

Cash and cash equivalents at the end of year
1,240,398
1,333,964


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
1,240,398
1,333,964

1,240,398
1,333,964


The notes on pages 13 to 24 form part of these financial statements.

Page 11


BUDWEISER BUDVAR UK LIMITED


ANALYSIS OF NET DEBT
FOR THE YEAR ENDED 31 DECEMBER 2022




At 1 January 2022
Cash flows
At 31 December 2022
£

£

£

Cash at bank and in hand

1,333,964

(93,566)

1,240,398



1,333,964
(93,566)
1,240,398

The notes on pages 13 to 24 form part of these financial statements.

Page 12


BUDWEISER BUDVAR UK LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

1.


GENERAL INFORMATION

Budweiser Budvar UK Limited is a limited liability company incorporated in England and Wales. The registered office is 76 Macrae Road, Pill, Bristol, BS20 0DD.

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 Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgment in applying the Company's accounting policies (see note 3).

The following principal accounting policies have been applied:

 
2.2

GOING CONCERN

The Directors monitor the business on a timely basis in order to assess performance and manage business risk. The Directors have given consideration to the cash flow forecasts and budgeted profitability for a period of at least 12 months from the date of approval of the financial statements and on the assumption of the continued support of the company’s parent company, Budweiser Budvar National Corporation. On this basis the Directors are of the opinion there are no material uncertainties in relation to going concern and therefore believe that it is appropriate to prepare the financial statements on a going concern basis. 

 
2.3

REVENUE

Turnover represents sales to customers at invoiced amounts less value added tax and retrospective discounts on sales. Turnover is recognised when the company has transferred the significant risks and regards of ownership to the customer. The criteria is considered to be met when the goods are delivered to the customer. 

 
2.4

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.

 
2.5

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.

Page 13


BUDWEISER BUDVAR UK LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

2.ACCOUNTING POLICIES (continued)

 
2.6

PENSIONS

DEFINED CONTRIBUTION PENSION PLAN

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.

 
2.7

TAXATION

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;
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met; and
Where they relate to timing differences in respect of interests in subsidiaries, associates, branches and joint ventures and the Company can control the reversal of the timing differences and such reversal is not considered probable in the foreseeable future.

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.

 
2.8

INTANGIBLE ASSETS

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 The estimated useful lives range as follows:

Intangibles
-
20 years straight line 

Page 14


BUDWEISER BUDVAR UK LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

2.ACCOUNTING POLICIES (continued)

 
2.9

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.

The estimated useful lives range as follows:

Plant and machinery
-
10% - 20% per annum
Motor vehicles
-
25% per annum
Fixtures and fittings
-
10% - 25% per annum

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.

  
2.10

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.

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.

 
2.11

DEBTORS

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.12

CASH AND CASH EQUIVALENTS

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

In the Statement of cash flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the Company's cash management.

 
2.13

CREDITORS

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

Page 15


BUDWEISER BUDVAR UK LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

2.ACCOUNTING POLICIES (continued)

 
2.14

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.

 
2.15

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.

Debt instruments (other than those wholly repayable or receivable within one year), including loans and other accounts receivable and payable, are initially measured at present value of the future cash flows and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade debtors and creditors, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received. However, if the arrangements of a short-term instrument constitute a financing transaction, like the payment of a trade debt deferred beyond normal business terms or in case of an out-right short-term loan that is not at market rate, the financial asset or liability is measured, initially at the present value of future cash flows discounted at a market rate of interest for a similar debt instrument and subsequently at amortised cost, unless it qualifies as a loan from a director in the case of a small company, or a public benefit entity concessionary loan.

Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the Statement of income and retained earnings.

For financial assets measured at amortised cost, the impairment loss is measured as the difference between an asset's carrying amount and the present value of estimated cash flows discounted at the asset's original effective interest rate. If a financial asset has a variable interest rate, the discount rate for measuring any impairment loss is the current effective interest rate determined under the contract.

For financial assets measured at cost less impairment, the impairment loss is measured as the difference between an asset's carrying amount and best estimate of the recoverable amount, which is an approximation of the amount that the Company would receive for the asset if it were to be sold at the reporting date.

Financial assets and liabilities are offset and the net amount reported in the Statement of financial position when there is an 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.

Page 16


BUDWEISER BUDVAR UK LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

3.



JUDGMENTS IN APPLYING ACCOUNTING POLICIES AND KEY SOURCES OF ESTIMATION UNCERTAINTY

Rebates are provided for according to signed customer agreements, based on sales volume targets and are reviewed using the most up to date information with all relevant parties. Rebates are recognised in profit or loss at the point at which they become due. Rebates owed to customers are included in accruals and deferred income. 

Tangible fixed assets are depreciated over their useful lives taking into account residual values, where appropriate. The actual lives of the assets and residual values are assessed annually and may vary depending on a number of factors, such as product life cycle and maintenance programmes. Residual value assessments consider issues such as future market conditions, the remaining life of the asset and projected disposal values.
The packaging compliance provision relates to amounts due under the Producer Responsibility Obligations (packaging waste) Regulations 2007 for the periods between 2004 and 2022. The provision is calculated on a combination of negotiations with the Environment Agency and historic packaging use.


4.


TURNOVER

An analysis of turnover by class of business is as follows:


2022
2021
£
£

Beer sales
17,778,660
15,767,034

Merchandise sales
5,946
5,588

Other sales
148,824
178,994

17,933,430
15,951,616


All turnover arose within the United Kingdom.


5.


OTHER OPERATING INCOME

2022
2021
£
£

Government grants receivable
-
48,934

-
48,934


During the year the company received £nil (2021: £48,934) in relation to the Coronavirus Job Retention Scheme.

Page 17


BUDWEISER BUDVAR UK LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

6.


OPERATING PROFIT/(LOSS)

The operating profit/(loss) is stated after charging:

2022
2021
£
£

Depreciation of tangible fixed assets
272,338
293,748

Amortisation of intangible assets
618
617

Other operating lease rentals
19,396
21,068

(Profit) / loss on disposal of fixed assets
(15,599)
66


7.


AUDITORS' REMUNERATION

During the year, the Company obtained the following services from the Company's auditors:


2022
2021
£
£

Fees payable to the Company's auditors for the audit of the Company's financial statements
16,700
14,500

8.


EMPLOYEES

Staff costs, including directors' remuneration, were as follows:


2022
2021
£
£

Wages and salaries
957,183
1,052,143

Social security costs
205,403
184,181

Cost of defined contribution scheme
88,092
132,921

1,250,678
1,369,245


The average monthly number of employees, including the directors, during the year was as follows:


        2022
        2021
            No.
            No.







18
20

Page 18


BUDWEISER BUDVAR UK LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

9.


DIRECTORS' REMUNERATION

2022
2021
£
£

Key management personnel emoluments
143,071
107,700

Company contributions to defined contribution pension schemes
8,853
8,670

151,924
116,370


During the year retirement benefits were accruing to 1 director (2021: 1) in respect of defined contribution pension schemes.

Page 19


BUDWEISER BUDVAR UK LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

10.


TAXATION


2022
2021
£
£



TOTAL CURRENT TAX
-
-

DEFERRED TAX

TOTAL DEFERRED TAX
-
-


TAXATION ON PROFIT ON ORDINARY ACTIVITIES
-
-

FACTORS AFFECTING TAX CHARGE FOR THE YEAR

The tax assessed for the year is lower than (2021: higher than) the standard rate of corporation tax in the UK of 19% (2021: 19%). The differences are explained below:

2022
2021
£
£


Profit/(loss) on ordinary activities before tax
79,610
(24,900)


Profit/(loss) on ordinary activities multiplied by standard rate of corporation tax in the UK of 19% (2021: 19%)
15,126
(4,731)

EFFECTS OF:


Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
13,172
1,099

Non-taxable income
(7,056)
-

Deferred tax not recognised
(21,242)
3,632

TOTAL TAX CHARGE FOR THE YEAR
-
-


FACTORS THAT MAY AFFECT FUTURE TAX CHARGES

The company has tax losses of approximately £1,071,000 (2021: £622,000) available to be carried forward against future trading profits.
At 31 December 2022 the company had an unprovided deferred tax asset of £197,115 (2021: £95,183) relating to trading losses carried forward. No deferred tax asset has been recognised on the basis that it is not sufficiently certain when taxable profits will be made in the future to absorb the reversal of the underlying timing differences.

Page 20


BUDWEISER BUDVAR UK LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

11.


INTANGIBLE ASSETS




Trademarks

£



COST


At 1 January 2022
12,343



At 31 December 2022

12,343



AMORTISATION


At 1 January 2022
11,345


Charge for the year on owned assets
618



At 31 December 2022

11,963



NET BOOK VALUE



At 31 December 2022
380



At 31 December 2021
998



Page 21


BUDWEISER BUDVAR UK LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

12.


TANGIBLE FIXED ASSETS





Plant and machinery
Motor vehicles
Fixtures and fittings
Total

£
£
£
£



COST OR VALUATION


At 1 January 2022
2,808,975
77,892
344,469
3,231,336


Additions
192,133
-
8,219
200,352


Disposals
-
(77,892)
-
(77,892)



At 31 December 2022

3,001,108
-
352,688
3,353,796



DEPRECIATION


At 1 January 2022
2,035,796
59,050
281,116
2,375,962


Charge for the year on owned assets
240,926
12,191
19,221
272,338


Disposals
-
(71,241)
-
(71,241)



At 31 December 2022

2,276,722
-
300,337
2,577,059



NET BOOK VALUE



At 31 December 2022
724,386
-
52,351
776,737



At 31 December 2021
773,179
18,842
63,353
855,374


13.


STOCKS

2022
2021
£
£

Finished goods and goods for resale
650,568
552,461

650,568
552,461



14.


DEBTORS

2022
2021
£
£


Trade debtors
2,949,172
3,073,807

Other debtors
1,090
-

Prepayments and accrued income
90,852
142,079

3,041,114
3,215,886


Page 22


BUDWEISER BUDVAR UK LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

15.


CASH AND CASH EQUIVALENTS

2022
2021
£
£

Cash at bank and in hand
1,240,398
1,333,964

1,240,398
1,333,964



16.


CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

2022
2021
£
£

Trade creditors
329,276
144,027

Amounts owed to group undertakings
3,378,578
3,970,849

Other taxation and social security
686,416
804,566

Other creditors
-
838

Accruals and deferred income
705,272
638,358

5,099,542
5,558,638



17.


PROVISIONS





Packaging Compliance Provision

£





At 1 January 2022 (as restated)
442,810


Charged to profit or loss
130,000



AT 31 DECEMBER 2022
572,810

Packaging compliance provision relates to amounts due in relation to packaging compliance payments for financial years ending 31 December 2022 and previous periods. Please see note 20 for further details.


18.


SHARE CAPITAL

2022
2021
£
£
ALLOTTED, CALLED UP AND FULLY PAID



500,000 (2021: 500,000) Ordinary shares of £1.00 each
500,000
500,000


Page 23


BUDWEISER BUDVAR UK LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

19.


RESERVES

Profit and loss account

Includes all current and prior period retained profits and losses. 


20.


PRIOR YEAR ADJUSTMENT

Following the director's continued compliance reviews they have identified an error regarding packaging compliance under the Producer Responsbilitity Obligations (packaging waste) Regulations 2007. Following the identification of the issue the directors voluntarily contacted the Environment Agency to resolve any amounts due relating to previous financial periods. The directors have restated the comparative period to reflect the estimated amounts due. For amounts relating to financial periods ended 2020 the directors have estimated the liability to be £312,810. For the financial period ended 2021 the directors have estimated the costs to be £130,000. As a result cost of sales and profit has been reduced by £130,000 to reflect the estimated charges in that period and the company's brought forward reserves have been reduced by £312,810. 


21.


COMMITMENTS UNDER OPERATING LEASES

At 31 December 2022 the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:

2022
2021
£
£


Not later than 1 year
9,600
9,600

9,600
9,600


22.


RELATED PARTY TRANSACTIONS

During the year, Budweiser Budvar UK Limited made purchases totalling £(2021: £5,041,309) from Budweiser Budvar National Corporation, the company's ultimate parent company. Amounts totalling 
£ (2021: £316,741) were charged to the parent company by the company during the year. The balance outstanding to Budweiser Budvar National Corporation at 31 December 2022 is shown in note 16 to the accounts. 

Other than payments of Directors' remuneration the company did not enter into any other transactions with the Directors during the year.

Key management personnel include all Directors and a number of senior managers across the company who together have authority and responsibility for planning, directing and controlling the activities of the company. The total compensation paid to key management personnel for services provided to the company was £234,073 (2021: £318,757)


23.


CONTROLLING PARTY

The company's ultimate parent company and controlling party was , 
which is the parent of both the smallest and largest groups of which the company is a member. Budweiser Budvar National Corporation is a government-owned Brewery based in the Czech Republic.

 
Page 24