IRIS Accounts Production v23.2.0.158 03023309 Board of Directors 1.6.22 31.5.23 31.5.23 false true false false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh030233092022-05-31030233092023-05-31030233092022-06-012023-05-31030233092021-05-31030233092021-06-012022-05-31030233092022-05-3103023309ns10:Originalns15:EnglandWales2022-06-012023-05-3103023309ns14:PoundSterlingns10:Original2022-06-012023-05-3103023309ns10:Originalns10:Director12022-06-012023-05-3103023309ns10:Original2022-06-012023-05-3103023309ns10:Original2023-05-3103023309ns10:Originalns10:PrivateLimitedCompanyLtd2022-06-012023-05-3103023309ns10:Originalns10:SmallEntities2022-06-012023-05-3103023309ns10:Originalns10:AuditExempt-NoAccountantsReport2022-06-012023-05-3103023309ns10:Originalns10:SmallCompaniesRegimeForDirectorsReport2022-06-012023-05-3103023309ns10:SmallCompaniesRegimeForAccountsns10:Original2022-06-012023-05-3103023309ns10:Originalns10:FullAccounts2022-06-012023-05-3103023309ns10:Original12022-06-012023-05-3103023309ns10:Originalns10:Director22022-06-012023-05-3103023309ns10:Originalns10:Director32022-06-012023-05-3103023309ns10:Originalns10:Director42022-06-012023-05-3103023309ns10:Originalns10:RegisteredOffice2022-06-012023-05-3103023309ns10:Original2022-05-3103023309ns10:Originalns5:CurrentFinancialInstruments2023-05-3103023309ns10:Originalns5:CurrentFinancialInstruments2022-05-3103023309ns5:ShareCapitalns10:Original2023-05-3103023309ns5:ShareCapitalns10:Original2022-05-3103023309ns10:Originalns5:RetainedEarningsAccumulatedLosses2023-05-3103023309ns10:Originalns5:RetainedEarningsAccumulatedLosses2022-05-3103023309ns10:Originalns5:NetGoodwill2022-06-012023-05-3103023309ns5:IntangibleAssetsOtherThanGoodwillns10:Original2022-06-012023-05-3103023309ns10:Original2021-06-012022-05-3103023309ns10:Originalns5:NetGoodwill2022-05-3103023309ns10:Originalns5:NetGoodwill2023-05-3103023309ns10:Originalns5:NetGoodwill2022-05-3103023309ns10:Originalns5:LeaseholdImprovements2022-05-3103023309ns10:Originalns5:PlantMachinery2022-05-3103023309ns10:Originalns5:MotorVehicles2022-05-3103023309ns10:Original2022-05-3103023309ns10:Originalns5:LeaseholdImprovements2022-06-012023-05-3103023309ns10:Originalns5:PlantMachinery2022-06-012023-05-3103023309ns10:Originalns5:MotorVehicles2022-06-012023-05-3103023309ns10:Originalns5:LeaseholdImprovements2023-05-3103023309ns10:Originalns5:PlantMachinery2023-05-3103023309ns10:Originalns5:MotorVehicles2023-05-3103023309ns10:Originalns5:LeaseholdImprovements2022-05-3103023309ns10:Originalns5:PlantMachinery2022-05-3103023309ns10:Originalns5:MotorVehicles2022-05-3103023309ns10:Originalns5:CurrentFinancialInstrumentsns5:WithinOneYear2023-05-3103023309ns10:Originalns5:CurrentFinancialInstrumentsns5:WithinOneYear2022-05-31
REGISTERED NUMBER: 03023309 (England and Wales)















Unaudited Financial Statements for the Year Ended 31 May 2023

for

T S I Structures Limited

T S I Structures Limited (Registered number: 03023309)






Contents of the Financial Statements
for the Year Ended 31 May 2023




Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4


T S I Structures Limited

Company Information
for the Year Ended 31 May 2023







DIRECTORS: Mr N H Thompson
Mr P N Riseborough
Mr A P Cullum
Mr A R Betts





REGISTERED OFFICE: Enterprise House
Dewing Road
Rackheath
Norwich
Norfolk
NR13 6PS





REGISTERED NUMBER: 03023309 (England and Wales)





ACCOUNTANTS: Steve Pye & Co.
Chartered Certified Accountants
Unit 3
North Lynn Business Village
Bergen Way
King's Lynn
Norfolk
PE30 2JG

T S I Structures Limited (Registered number: 03023309)

Balance Sheet
31 May 2023

2023 2022
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 5 60,000 70,000
Tangible assets 6 52,558 82,424
112,558 152,424

CURRENT ASSETS
Stocks 221,000 562,300
Debtors 7 2,305,151 2,520,794
Prepayments and accrued income 24,536 22,907
Cash at bank and in hand 794,525 2,777
3,345,212 3,108,778
CREDITORS
Amounts falling due within one year 8 2,287,762 2,468,769
NET CURRENT ASSETS 1,057,450 640,009
TOTAL ASSETS LESS CURRENT
LIABILITIES

1,170,008

792,433

PROVISIONS FOR LIABILITIES 12,431 12,913
NET ASSETS 1,157,577 779,520

T S I Structures Limited (Registered number: 03023309)

Balance Sheet - continued
31 May 2023

2023 2022
Notes £    £    £    £   
CAPITAL AND RESERVES
Called up share capital 6,000 6,000
Retained earnings 1,151,577 773,520
1,157,577 779,520

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 May 2023.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 May 2023 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

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

In accordance with Section 444 of the Companies Act 2006, the Statement of Income and Retained Earnings has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 10 October 2023 and were signed on its behalf by:





Mr P N Riseborough - Director


T S I Structures Limited (Registered number: 03023309)

Notes to the Financial Statements
for the Year Ended 31 May 2023

1. STATUTORY INFORMATION

T S I Structures Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

The presentation currency of the financial statements is the Pound Sterling (£).


2. STATEMENT OF COMPLIANCE

These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006.

3. ACCOUNTING POLICIES

Basis of preparing the financial statements
The financial statements have been prepared under the historical cost convention.

Significant judgements and estimates
In the application of the Company's accounting policies, the Directors are required to make judgements,estimates and assumptions. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant.

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised, if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are outlined below:

The Directors make judgements regarding construction contracts in accordance with the accounting policy Construction Contracts noted above. These include assessment of profits, losses and the timing of contract completion.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Goodwill
Goodwill, being the amount paid in connection with the acquisition of a business is being amortised over 10 years being the effective useful life.

Intangible assets
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

T S I Structures Limited (Registered number: 03023309)

Notes to the Financial Statements - continued
for the Year Ended 31 May 2023

3. ACCOUNTING POLICIES - continued

Tangible fixed assets
Tangible fixed assets under the cost model, other than freehold property, 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.

At each reporting date the Company assesses whether there is any indication of impairment. If such indication exists, the recoverable amount of the asset is determined which is the higher of its fair value less costs to sell and its residual value in use. An impairment loss is recognised where the carrying amount exceeds the recoverable amount.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives.

Depreciation is provided on the following basis:

Property improvements- 10% on cost
Plant & Machinery - 25% on cost
Motor Vehicles- 25% on cost

Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

T S I Structures Limited (Registered number: 03023309)

Notes to the Financial Statements - continued
for the Year Ended 31 May 2023

3. ACCOUNTING POLICIES - continued

Financial instruments
The company enters into basic financial instruments that result in the recognition of financial assets and liabilities like trade and other accounts receivable and payable, loans from banks and other third parties and loans to related parties.

a) Trade and other debtors
Trade and other debtors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest method, less impairment losses for bad and doubtful debts except where the effect of discounting would be immaterial. In such cases, the receivables are stated at cost less impairment losses for bad and doubtful debts.

b) Cash and cash equivalents
Cash and cash equivalents comprise cash at bank and in hand.

c) Impairment of financial assets
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 profit or loss.

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 the best estimate, 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.

d) Trade and other creditors
Debt instruments like loans and other accounts payable are initially measured at present value of the future payments and subsequently at amortised cost using the effective interest method. Debt instruments that are payable within one year, typically trade payables, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid. 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 financed at a rate of interest that is not a market rate or in case of an outright short-term loan not at market rate, the financial asset is measured, initially and subsequently, at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.

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.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Statement of Income and Retained Earnings, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

T S I Structures Limited (Registered number: 03023309)

Notes to the Financial Statements - continued
for the Year Ended 31 May 2023

3. ACCOUNTING POLICIES - continued

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Hire purchase and leasing commitments
Operating lease rentals are charged in the profit and loss account on a straight line basis over the lease term.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

Construction contracts
Contracts in process are stated at prime cost plus contracting overheads, account being taken of profits accrued to date on long term contracts and provisions for losses, including estimated future losses.

Contracts awarded since the year end but for which there has been prior agreement to tender are included in contracts in progress and, where appropriate, provisions have been made in respect of any losses anticipated on such contracts.

Claims receivable arising on contracts are normally taken to profit when agreed and paid.

Progress payments received and receivable attributable to the value of contracts are deducted in presenting the amounts recoverable on contracts in the financial statements.

4. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 49 (2022 - 46 ) .

5. INTANGIBLE FIXED ASSETS
Goodwill
£   
COST
At 1 June 2022
and 31 May 2023 100,000
AMORTISATION
At 1 June 2022 30,000
Amortisation for year 10,000
At 31 May 2023 40,000
NET BOOK VALUE
At 31 May 2023 60,000
At 31 May 2022 70,000

T S I Structures Limited (Registered number: 03023309)

Notes to the Financial Statements - continued
for the Year Ended 31 May 2023

6. TANGIBLE FIXED ASSETS
Improvements
to Plant and Motor
property machinery vehicles Totals
£    £    £    £   
COST
At 1 June 2022 196,093 934,187 19,835 1,150,115
Additions - 20,320 - 20,320
At 31 May 2023 196,093 954,507 19,835 1,170,435
DEPRECIATION
At 1 June 2022 196,032 860,248 11,411 1,067,691
Charge for year 60 46,539 3,587 50,186
At 31 May 2023 196,092 906,787 14,998 1,117,877
NET BOOK VALUE
At 31 May 2023 1 47,720 4,837 52,558
At 31 May 2022 61 73,939 8,424 82,424

7. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2023 2022
£    £   
Trade debtors 2,164,253 2,312,467
Amounts owed by associates 924 -
Other debtors - 3,396
Staff loans 4,000 4,000
VAT 135,974 200,931
2,305,151 2,520,794

T S I Structures Limited (Registered number: 03023309)

Notes to the Financial Statements - continued
for the Year Ended 31 May 2023

8. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2023 2022
£    £   
Bank loans and overdrafts - 205,196
Trade creditors 1,668,400 2,126,834
Amounts owed to associates - 55,700
Corporation tax 213,635 2,365
Social security and other taxes 57,430 54,275
Other creditors 263 -
Accruals and deferred income 340,700 -
Accrued expenses 7,334 24,399
2,287,762 2,468,769

9. SECURED DEBTS

The bank overdraft is secured.

Finance leases and hire purchase creditors are secured on the assets concerned.