CASCADE_DRINKS_LIMITED - Accounts


Company Registration No. 01398693 (England and Wales)
CASCADE DRINKS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE 14 MONTHS ENDED 30 JUNE 2017
PAGES FOR FILING WITH REGISTRAR
CASCADE DRINKS LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 11
CASCADE DRINKS LIMITED
BALANCE SHEET
AS AT
30 JUNE 2017
30 June 2017
- 1 -
2017
2016
Notes
£
£
£
£
Fixed assets
Intangible assets
5
240
240
Tangible assets
6
138,849
184,070
Current assets
Stocks
215,927
308,600
Debtors
7
628,461
671,193
Cash at bank and in hand
100,937
41,008
945,325
1,020,801
Creditors: amounts falling due within one year
8
(876,158)
(728,467)
Net current assets
69,167
292,334
Total assets less current liabilities
208,256
476,644
Creditors: amounts falling due after more than one year
9
(18,739)
(42,283)
Provisions for liabilities
10
(38,795)
(35,881)
Net assets
150,722
398,480
Capital and reserves
Called up share capital
12
97,370
97,370
Share premium account
81,381
87,236
Capital redemption reserve
70,556
70,556
Profit and loss reserves
(98,585)
143,318
Total equity
150,722
398,480

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 14 months ended 30 June 2017 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 member has not required the company to obtain an audit of its financial statements for the 14 months 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.

CASCADE DRINKS LIMITED
BALANCE SHEET (CONTINUED)
AS AT
30 JUNE 2017
30 June 2017
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 18 May 2018 and are signed on its behalf by:
Mr J C Mardell
Director
Company Registration No. 01398693
CASCADE DRINKS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE 14 MONTHS ENDED 30 JUNE 2017
- 3 -
Share capital
Share premium account
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 May 2015
97,370
87,236
70,556
217,534
472,696
Period ended 30 April 2016:
Profit and total comprehensive income for the period
-
-
-
21,384
21,384
Dividends
4
-
-
-
(95,600)
(95,600)
Balance at 30 April 2016
97,370
87,236
70,556
143,318
398,480
Period ended 30 June 2017:
Loss and total comprehensive income for the period
-
-
-
(231,903)
(231,903)
Dividends
4
-
-
-
(10,000)
(10,000)
Other movements
-
(5,855)
-
-
(5,855)
Balance at 30 June 2017
97,370
81,381
70,556
(98,585)
150,722
CASCADE DRINKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE 14 MONTHS ENDED 30 JUNE 2017
- 4 -
1
Accounting policies
Company information

Cascade Drinks Limited is a private company limited by shares incorporated in England and Wales. The registered office is 5 Merlin Way, Bowerhill Trading Estate, Melksham, Wiltshire, SN12 6TJ.

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 £1.

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

These financial statements for the 14 months ended 30 June 2017 are the first financial statements of Cascade Drinks Limited prepared in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland. The date of transition to FRS 102 was 1 May 2015. The reported financial position and financial performance for the previous period are not affected by the transition to FRS 102.

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. 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 and services 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.

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:

Patents
10% per annum on a straight-line basis
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.

CASCADE DRINKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE 14 MONTHS ENDED 30 JUNE 2017
1
Accounting policies
(Continued)
- 5 -

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 machinery
15% per annum reducing balance and 25% reducing balance basis
Fixtures, fittings & equipment
15% per annum reducing balance and 33% reducing balance basis
Motor vehicles
25% per annum reducing balance basis

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

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.

1.7
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and is calculated on a weighted average basis.

1.8
Cash and cash equivalents

Cash at bank and in hand are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.9
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ 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.

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.

CASCADE DRINKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE 14 MONTHS ENDED 30 JUNE 2017
1
Accounting policies
(Continued)
- 6 -
Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.12
Provisions

Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

CASCADE DRINKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE 14 MONTHS ENDED 30 JUNE 2017
1
Accounting policies
(Continued)
- 7 -
1.13
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.14
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.15
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to the profit and loss account so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to income 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 lease asset are consumed.

1.16
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

2
Employees

The average monthly number of persons (including directors) employed by the company during the 14 months was 22 (2016 - 23).

3
Taxation
2017
2016
£
£
Current tax
UK corporation tax on profits for the current period
(15,000)
5,346
CASCADE DRINKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE 14 MONTHS ENDED 30 JUNE 2017
3
Taxation
(Continued)
- 8 -
Deferred tax
Origination and reversal of timing differences
(22,086)
-
Total tax (credit)/charge
(37,086)
5,346
4
Dividends
2017
2016
£
£
Final paid
10,000
95,600

During the year the company paid out dividends to the shareholders in excess of distributable reserves. A request to repay the excess dividends would be likely in the case of the insolvency of the company.

5
Intangible fixed assets
Other
£
Cost
At 1 May 2016 and 30 June 2017
240
Amortisation and impairment
At 1 May 2016 and 30 June 2017
-
Carrying amount
At 30 June 2017
240
At 30 April 2016
240
CASCADE DRINKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE 14 MONTHS ENDED 30 JUNE 2017
- 9 -
6
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 May 2016
754,928
Additions
22,691
Disposals
(299,105)
At 30 June 2017
478,514
Depreciation and impairment
At 1 May 2016
570,858
Depreciation charged in the 14 months
53,236
Eliminated in respect of disposals
(284,429)
At 30 June 2017
339,665
Carrying amount
At 30 June 2017
138,849
At 30 April 2016
184,070
7
Debtors
2017
2016
Amounts falling due within one year:
£
£
Trade debtors
569,210
522,723
Corporation tax recoverable
15,000
-
Other debtors
13,010
148,470
Prepayments and accrued income
31,241
-
628,461
671,193
CASCADE DRINKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE 14 MONTHS ENDED 30 JUNE 2017
- 10 -
8
Creditors: amounts falling due within one year
2017
2016
Notes
£
£
Obligations under finance leases
15,705
20,819
Trade creditors
738,643
636,075
Corporation tax
-
15,294
Other taxation and social security
42,235
46,627
Government grants
11
920
-
Other creditors
6,804
9,652
Accruals and deferred income
71,851
-
876,158
728,467

Liabilities under hire purchase agreements are secured on the relevant fixed assets.

9
Creditors: amounts falling due after more than one year
2017
2016
Notes
£
£
Obligations under finance leases
15,977
38,440
Government grants
11
2,762
3,843
18,739
42,283

Liabilities under hire purchase agreements are secured on the relevant fixed assets.

10
Provisions for liabilities
2017
2016
£
£
Dilapidations reserve
25,000
-
Deferred tax liabilities
13,795
35,881
38,795
35,881
Movements on provisions apart from retirement benefits and deferred tax liabilities:
Dilapidations reserve
£
Additional provisions in the year
25,000
CASCADE DRINKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE 14 MONTHS ENDED 30 JUNE 2017
- 11 -
11
Government grants

Deferred income is included in the financial statements as follows:

2017
2016
£
£
Current liabilities
920
-
Non-current liabilities
2,762
3,843
3,682
3,843

Government grants not released to income represent amounts received in connection with the purchase of tangible fixed assets which have an estimated useful life of less than five years.

 

12
Called up share capital
2017
2016
£
£
Ordinary share capital
Issued and fully paid
92,500 Ordinary shares of £1 each
92,500
92,500
4,870 "A" Ordinary shares of £1 each
4,870
4,870
97,370
97,370
13
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:

2017
2016
£
£
255,301
76,800
14
Related party transactions
Transactions with related parties

During the year the company was charged management fees of £Nil (2016: £33,200) and made sales of £466,233 (2016: £462,006) to companies under the control of directors and shareholders. At 30 June 2017 the company was owed £28,551 (30 April 2016: £129,166) by these companies.

2017-06-302016-05-01falseCCH SoftwareCCH Accounts Production 2018.100No description of principal activityMr J C MardellMr S C MardellMrs L CatteMr R S Catte013986932016-05-012017-06-30013986932017-06-30013986932016-04-3001398693core:IntangibleAssetsOtherThanGoodwill2017-06-3001398693core:IntangibleAssetsOtherThanGoodwill2016-04-3001398693core:OtherPropertyPlantEquipment2017-06-3001398693core:OtherPropertyPlantEquipment2016-04-3001398693core:CurrentFinancialInstruments2017-06-3001398693core:CurrentFinancialInstruments2016-04-3001398693core:Non-currentFinancialInstruments2017-06-3001398693core:Non-currentFinancialInstruments2016-04-3001398693core:ShareCapital2017-06-3001398693core:SharePremium2017-06-3001398693core:SharePremium2016-04-3001398693core:CapitalRedemptionReserve2017-06-3001398693core:CapitalRedemptionReserve2016-04-3001398693core:RetainedEarningsAccumulatedLosses2017-06-3001398693core:RetainedEarningsAccumulatedLosses2016-04-3001398693core:ShareCapitalOrdinaryShares2017-06-3001398693core:ShareCapitalOrdinaryShares2016-04-3001398693bus:Director12016-05-012017-06-30013986932015-05-012016-04-3001398693core:RetainedEarningsAccumulatedLosses2016-05-012017-06-3001398693core:RetainedEarningsAccumulatedLosses2015-05-012016-04-3001398693core:PlantMachinery2016-05-012017-06-3001398693core:FurnitureFittings2016-05-012017-06-3001398693core:MotorVehicles2016-05-012017-06-3001398693core:UKTax2016-05-012017-06-3001398693core:UKTax2015-05-012016-04-3001398693core:IntangibleAssetsOtherThanGoodwill2016-04-3001398693core:OtherPropertyPlantEquipment2016-05-012017-06-3001398693core:OtherPropertyPlantEquipment2016-04-3001398693bus:OrdinaryShareClass12016-05-012017-06-3001398693bus:OrdinaryShareClass22016-05-012017-06-3001398693bus:OrdinaryShareClass12017-06-3001398693bus:OrdinaryShareClass22017-06-3001398693bus:PrivateLimitedCompanyLtd2016-05-012017-06-3001398693bus:FRS1022016-05-012017-06-3001398693bus:AuditExemptWithAccountantsReport2016-05-012017-06-3001398693bus:SmallCompaniesRegimeForAccounts2016-05-012017-06-3001398693bus:Director22016-05-012017-06-3001398693bus:Director32016-05-012017-06-3001398693bus:Director42016-05-012017-06-3001398693bus:FullAccounts2016-05-012017-06-30xbrli:purexbrli:sharesiso4217:GBP