IRIS Accounts Production v24.1.9.2 10486972 Board of Directors 1.12.22 30.11.23 30.11.23 false true false false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh104869722022-11-30104869722023-11-30104869722022-12-012023-11-30104869722021-11-30104869722021-12-012022-11-30104869722022-11-3010486972ns15:EnglandWales2022-12-012023-11-3010486972ns14:PoundSterling2022-12-012023-11-3010486972ns10:Director12022-12-012023-11-3010486972ns10:PrivateLimitedCompanyLtd2022-12-012023-11-3010486972ns10:SmallEntities2022-12-012023-11-3010486972ns10:AuditExempt-NoAccountantsReport2022-12-012023-11-3010486972ns10:SmallCompaniesRegimeForDirectorsReport2022-12-012023-11-3010486972ns10:SmallCompaniesRegimeForAccounts2022-12-012023-11-3010486972ns10:FullAccounts2022-12-012023-11-301048697212022-12-012023-11-3010486972ns10:Director22022-12-012023-11-3010486972ns10:RegisteredOffice2022-12-012023-11-3010486972ns5:CurrentFinancialInstruments2023-11-3010486972ns5:CurrentFinancialInstruments2022-11-3010486972ns5:ShareCapital2023-11-3010486972ns5:ShareCapital2022-11-3010486972ns5:RetainedEarningsAccumulatedLosses2023-11-3010486972ns5:RetainedEarningsAccumulatedLosses2022-11-3010486972ns5:NetGoodwill2022-12-012023-11-3010486972ns5:NetGoodwill2022-11-3010486972ns5:NetGoodwill2023-11-3010486972ns5:NetGoodwill2022-11-3010486972ns5:PlantMachinery2022-11-3010486972ns5:MotorVehicles2022-11-3010486972ns5:PlantMachinery2022-12-012023-11-3010486972ns5:MotorVehicles2022-12-012023-11-3010486972ns5:PlantMachinery2023-11-3010486972ns5:MotorVehicles2023-11-3010486972ns5:PlantMachinery2022-11-3010486972ns5:MotorVehicles2022-11-3010486972ns5:CurrentFinancialInstrumentsns5:WithinOneYear2023-11-3010486972ns5:CurrentFinancialInstrumentsns5:WithinOneYear2022-11-30
REGISTERED NUMBER: 10486972 (England and Wales)










Unaudited Financial Statements

for the Year Ended 30 November 2023

for

Thorne Design Ltd

Thorne Design Ltd (Registered number: 10486972)






Contents of the Financial Statements
for the Year Ended 30 November 2023




Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4


Thorne Design Ltd

Company Information
for the Year Ended 30 November 2023







DIRECTORS: E Thorne
Mrs A M Thorne





REGISTERED OFFICE: Beam End Cottage
Lymington Road
East End
Lymington
SO41 5SS





REGISTERED NUMBER: 10486972 (England and Wales)

Thorne Design Ltd (Registered number: 10486972)

Balance Sheet
30 November 2023

2023 2022
Notes £    £   
FIXED ASSETS
Intangible assets 5 - -
Tangible assets 6 21,918 17,252
21,918 17,252

CURRENT ASSETS
Debtors 7 174,533 61,399
Cash at bank 279,959 171,500
454,492 232,899
CREDITORS
Amounts falling due within one year 8 (11,153 ) 18,493
NET CURRENT ASSETS 443,339 251,392
TOTAL ASSETS LESS CURRENT
LIABILITIES

465,257

268,644

ACCRUALS AND DEFERRED INCOME (2,240 ) (2,175 )
NET ASSETS 463,017 266,469

CAPITAL AND RESERVES
Called up share capital 198 198
Retained earnings 462,819 266,271
SHAREHOLDERS' FUNDS 463,017 266,469

Thorne Design Ltd (Registered number: 10486972)

Balance Sheet - continued
30 November 2023


The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 30 November 2023.

The members have not required the company to obtain an audit of its financial statements for the year ended 30 November 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 Profit & Loss Account has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 24 June 2024 and were signed on its behalf by:





E Thorne - Director


Thorne Design Ltd (Registered number: 10486972)

Notes to the Financial Statements
for the Year Ended 30 November 2023

1. STATUTORY INFORMATION

Thorne Design Ltd 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.

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
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.

The company's functional and presentational currency is pound sterling.

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.

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 provision of services in the ordinary course of the company’s activities. Turnover is shown net of returns, rebates and discounts and after eliminating sales within the company.

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.

Goodwill
Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

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

Asset classAmortisation method and rate
Goodwill25% reducing balance basis

Thorne Design Ltd (Registered number: 10486972)

Notes to the Financial Statements - continued
for the Year Ended 30 November 2023

3. ACCOUNTING POLICIES - continued

Tangible fixed assets
Tangible assets are stated in the statement of financial position 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:

Asset classDepreciation method and rate
Plant and machinery25% reducing balance basis
Motor vehicle25% reducing balance basis

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Profit & Loss Account, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

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

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Research and development
Expenditure on research and development is written off in the year in which it is incurred.


Pension costs and other post-retirement benefits
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.

Thorne Design Ltd (Registered number: 10486972)

Notes to the Financial Statements - continued
for the Year Ended 30 November 2023

3. ACCOUNTING POLICIES - continued

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 tradedebtors 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.

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 costusing the effective interest method.

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.

4. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 12 (2022 - 6 ) .

5. INTANGIBLE FIXED ASSETS
Goodwill
£   
COST
At 1 December 2022
and 30 November 2023 10,000
AMORTISATION
At 1 December 2022
and 30 November 2023 10,000
NET BOOK VALUE
At 30 November 2023 -
At 30 November 2022 -

Thorne Design Ltd (Registered number: 10486972)

Notes to the Financial Statements - continued
for the Year Ended 30 November 2023

6. TANGIBLE FIXED ASSETS
Plant and Motor
machinery vehicles Totals
£    £    £   
COST
At 1 December 2022 27,891 16,000 43,891
Additions 10,796 - 10,796
At 30 November 2023 38,687 16,000 54,687
DEPRECIATION
At 1 December 2022 13,487 13,152 26,639
Charge for year 5,418 712 6,130
At 30 November 2023 18,905 13,864 32,769
NET BOOK VALUE
At 30 November 2023 19,782 2,136 21,918
At 30 November 2022 14,404 2,848 17,252

7. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2023 2022
£    £   
Trade debtors 172,008 61,389
Other debtors 10 10
VAT 2,515 -
174,533 61,399

8. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2023 2022
£    £   
Trade creditors - 3,665
Pension contributions unpaid 2,275 1,079
Corporation tax control (13,531 ) (29,170 )
PAYE and NIC creditor 10,268 -
VAT - 5,263
Directors' current accounts 12,141 670
11,153 (18,493 )