The Bristol Distilling Company Limited - Period Ending 2022-12-31

The Bristol Distilling Company Limited - Period Ending 2022-12-31


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

Registration number: 10638872

The Bristol Distilling Company Limited

Unaudited Filleted Financial Statements

for the Year Ended 31 December 2022

 

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

Mr Simon Edwards

Mrs Emily Astley-Cooper

Abigail Lise Buszard

Registered office

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

Accountants

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

 

The Bristol Distilling Company Limited

(Registration number: 10638872)
Balance Sheet as at 31 December 2022

Note

2022
£

2021
£

Fixed assets

 

Intangible assets

4

32,588

41,004

Tangible assets

5

143,208

179,000

Investments

6

-

1,378

 

175,796

221,382

Current assets

 

Stocks

7

86,371

112,127

Debtors

8

36,494

70,112

Cash at bank and in hand

 

37,359

53,585

 

160,224

235,824

Creditors: Amounts falling due within one year

9

(210,980)

(209,891)

Net current (liabilities)/assets

 

(50,756)

25,933

Total assets less current liabilities

 

125,040

247,315

Creditors: Amounts falling due after more than one year

9

(217,193)

(229,475)

Net (liabilities)/assets

 

(92,153)

17,840

Capital and reserves

 

Called up share capital

10

1,798

1,798

Share premium reserve

570,367

570,367

Retained earnings

(664,318)

(554,325)

Shareholders' (deficit)/funds

 

(92,153)

17,840

For the financial year ending 31 December 2022 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. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

 

The Bristol Distilling Company Limited

(Registration number: 10638872)
Balance Sheet as at 31 December 2022

Approved and authorised by the Board on 17 May 2023 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 2022

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 17 May 2023.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

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

Statement of compliance

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

Basis of preparation

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

Going concern

The financial statements have been prepared on a going concern basis.

Revenue recognition

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

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

Tangible assets

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

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

Depreciation

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

 

The Bristol Distilling Company Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2022

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

Whiskey Barrels

100% straight line basis

Business combinations

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

Amortisation

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

Asset class

Amortisation method and rate

Website development

25% straight line basis

Investments

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


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

Cash and cash equivalents

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

Trade debtors

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

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

 

The Bristol Distilling Company Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2022

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 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.

 

The Bristol Distilling Company Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2022

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 17 (2021 - 35).

4

Intangible assets

Other intangible assets
 £

Total
£

Cost or valuation

Additions acquired separately

75,521

75,521

At 31 December 2022

75,521

75,521

Amortisation

Amortisation charge

42,933

42,933

At 31 December 2022

42,933

42,933

Carrying amount

At 31 December 2022

32,588

32,588

At 31 December 2021

41,004

41,004

The aggregate amount of research and development expenditure recognised as an expense during the period is £- (2021 - £16,038).
 

 

The Bristol Distilling Company Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2022

5

Tangible assets

Fixtures and fittings
£

Plant and machinery
£

Office equipment
£

Motor vehicles
 £

Cost or valuation

At 1 January 2022

106,394

106,409

6,963

33,202

Additions

2,809

4,926

-

-

Disposals

-

(12,478)

-

(4,645)

At 31 December 2022

109,203

98,857

6,963

28,557

Depreciation

At 1 January 2022

19,113

41,830

2,403

10,622

Charge for the year

14,454

6,030

1,018

4,902

At 31 December 2022

33,567

47,860

3,421

15,524

Carrying amount

At 31 December 2022

75,636

50,997

3,542

13,033

At 31 December 2021

87,281

64,579

4,560

22,580

Total
£

Cost or valuation

At 1 January 2022

252,968

Additions

7,735

Disposals

(17,123)

At 31 December 2022

243,580

Depreciation

At 1 January 2022

73,968

Charge for the year

26,404

At 31 December 2022

100,372

Carrying amount

At 31 December 2022

143,208

At 31 December 2021

179,000

6

Investments

2022
£

2021
£

Investments in subsidiaries

-

1,378

 

The Bristol Distilling Company Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2022

Subsidiaries

£

Cost or valuation

At 1 January 2022

1,378

Disposals

(1,378)

At 31 December 2022

-

Provision

Carrying amount

At 31 December 2022

-

At 31 December 2021

1,378

Details of undertakings

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

Undertaking

Registered office

Holding

Proportion of voting rights and shares held

     

2022

2021

Subsidiary undertakings

Blue Teal Ltd

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

England & Wales

Ordinary

0%

100%

Subsidiary undertakings

Blue Teal Ltd

The principal activity of Blue Teal Ltd is That of a resturant.

7

Stocks

2022
£

2021
£

Other inventories

86,371

112,127

 

The Bristol Distilling Company Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2022

8

Debtors

Current

2022
£

2021
£

Trade debtors

13,581

38,880

Prepayments

12,763

21,232

Other debtors

10,150

10,000

 

36,494

70,112

9

Creditors

Creditors: amounts falling due within one year

Note

2022
£

2021
£

Due within one year

 

Bank loans and overdrafts

11

41,578

34,920

trade creditors

 

24,212

58,266

Amounts owed to related parties

147

551

Taxation and social security

 

27,595

44,411

Other creditors

 

117,448

71,743

 

210,980

209,891

Due after one year

 

Loans and borrowings

11

217,193

229,475

Creditors: amounts falling due after more than one year

Note

2022
£

2021
£

Due after one year

 

Loans and borrowings

11

217,193

229,475

 

The Bristol Distilling Company Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2022

10

Share capital

Allotted, called up and fully paid shares

 

2022

2021

 

No.

£

No.

£

Ordinary of £1 each

1,798

1,798

1,798

1,798

         

11

Loans and borrowings

2022
£

2021
£

Non-current loans and borrowings

Bank borrowings

45,570

49,790

Finance lease liabilities

-

12,847

Other borrowings

171,623

166,838

217,193

229,475

2022
£

2021
£

Current loans and borrowings

Finance lease liabilities

12,904

4,011

Other borrowings

28,674

30,909

41,578

34,920