POPCORN_SHED_LIMITED - Accounts


Company registration number 09528511 (England and Wales)
POPCORN SHED LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
PAGES FOR FILING WITH REGISTRAR
POPCORN SHED LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
POPCORN SHED LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2022
31 December 2022
- 1 -
2022
2021
Notes
£
£
ASSETS
Fixed assets
Intangible assets
3
12,579
-
Tangible assets
4
5,337
6,994
17,916
6,994
Current assets
Stocks
147,521
161,327
Debtors
5
150,705
84,240
Cash at bank and in hand
162,079
142,534
460,305
388,101
Total assets
478,221
395,095
EQUITY
Capital and reserves
Called up share capital
8
30,100
30,100
Profit and loss reserves
104,811
38,623
Total equity
134,911
68,723
LIABILITIES
Creditors: amounts falling due after more than one year
7
27,829
-
Creditors: amounts falling due within one year
6
315,481
326,372
Total equity and liabilities
478,221
395,095

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 31 December 2022 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

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

POPCORN SHED LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2022
31 December 2022
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 3 September 2023 and are signed on its behalf by:
S Feller
Director
Company Registration No. 09528511
POPCORN SHED LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 3 -
1
Accounting policies
Company information

Popcorn Shed Limited is a private company limited by shares incorporated in England and Wales.

 

The principal place of business is We Hub, 2B Redbourne Avenue, London N3 2BS.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, The principal accounting policies adopted are set out below.

1.2
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future due to the continued support of its parent company. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.4
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Website
10 years straight line
1.5
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

POPCORN SHED LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 4 -

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Plant and equipment
5 years straight line
Fixtures and fittings
5 years straight line
1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.7
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.8
Cash and cash equivalents

Cash at bank and in hand are basic financial assets and include cash in hand.

1.9
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally 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.

POPCORN SHED LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 5 -
Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, and loans, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.10
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of direct issue costs.

1.11
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

1.12
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

1.13
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

POPCORN SHED LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 6 -
2
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2022
2021
Number
Number
Total
5
4
3
Intangible fixed assets
Website
£
Cost
At 1 January 2022
-
0
Additions
12,886
At 31 December 2022
12,886
Amortisation and impairment
At 1 January 2022
-
0
Amortisation charged for the year
307
At 31 December 2022
307
Carrying amount
At 31 December 2022
12,579
At 31 December 2021
-
0
POPCORN SHED LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 7 -
4
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 January 2022
18,189
Additions
1,671
At 31 December 2022
19,860
Depreciation and impairment
At 1 January 2022
11,195
Depreciation charged in the year
3,328
At 31 December 2022
14,523
Carrying amount
At 31 December 2022
5,337
At 31 December 2021
6,994
5
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
148,365
81,775
Other debtors
2,340
2,465
150,705
84,240
6
Creditors: amounts falling due within one year
2022
2021
£
£
Trade creditors
174,974
118,403
Taxation and social security
35,255
40,667
Other creditors
105,252
167,302
315,481
326,372
7
Creditors: amounts falling due after more than one year
2022
2021
£
£
Other creditors
27,829
-
0
POPCORN SHED LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 8 -
8
Called up share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
A Ordinary shares of £1 each
30,000
30,000
30,000
30,000
30,100
30,100
30,100
30,100

The Ordinary shares have a right to vote, dividends and capital on a winding up or distribution.

 

The A Ordinary shares have a right to dividend only and can be redeemed at the option of the company. In the event of winding up or return of capital, they have no right to participate in the profits of the company beyond the return of the nominal value of the A Ordinary shares paid up or credited as paid.

 

Note that dividends may be declared on one or more classes of shares to the exclusion of other classes and dividends of different amounts may be declared on different classes of shares.

9
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2022
2021
£
£
2,500
2,000
10
Events after the reporting date

Following the year end a fixed and floating charge placed over the assets of the company in the year was satisfied.

2022-12-312022-01-01false04 September 2023CCH SoftwareCCH Accounts Production 2023.200No description of principal activityL J JacksonS FellerS Feller095285112022-01-012022-12-31095285112022-12-31095285112021-12-3109528511core:OtherPropertyPlantEquipment2022-12-3109528511core:OtherPropertyPlantEquipment2021-12-3109528511core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-3109528511core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3109528511core:ShareCapital2022-12-3109528511core:ShareCapital2021-12-3109528511core:RetainedEarningsAccumulatedLosses2022-12-3109528511core:RetainedEarningsAccumulatedLosses2021-12-3109528511core:ShareCapitalOrdinaryShares2022-12-3109528511core:ShareCapitalOrdinaryShares2021-12-3109528511bus:CompanySecretaryDirector12022-01-012022-12-3109528511core:IntangibleAssetsOtherThanGoodwill2022-01-012022-12-3109528511core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2022-01-012022-12-3109528511core:PlantMachinery2022-01-012022-12-3109528511core:FurnitureFittings2022-01-012022-12-31095285112021-07-012021-12-3109528511core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-12-3109528511core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2022-12-3109528511core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-12-3109528511core:OtherPropertyPlantEquipment2021-12-3109528511core:OtherPropertyPlantEquipment2022-01-012022-12-3109528511core:CurrentFinancialInstruments2022-12-3109528511core:CurrentFinancialInstruments2021-12-3109528511core:WithinOneYear2022-12-3109528511core:WithinOneYear2021-12-3109528511core:Non-currentFinancialInstruments2022-12-3109528511core:Non-currentFinancialInstruments2021-12-3109528511bus:PrivateLimitedCompanyLtd2022-01-012022-12-3109528511bus:SmallCompaniesRegimeForAccounts2022-01-012022-12-3109528511bus:FRS1022022-01-012022-12-3109528511bus:AuditExemptWithAccountantsReport2022-01-012022-12-3109528511bus:Director12022-01-012022-12-3109528511bus:Director22022-01-012022-12-3109528511bus:CompanySecretary12022-01-012022-12-3109528511bus:FullAccounts2022-01-012022-12-31xbrli:purexbrli:sharesiso4217:GBP