Silverfin false false 31/10/2024 01/11/2023 31/10/2024 A Alsop 20/10/2013 B Alsop 20/10/2011 J Goode 01/11/2023 N Jackson 01/03/2016 05 March 2025 no description of principal activity 07818179 2024-10-31 07818179 bus:Director1 2024-10-31 07818179 bus:Director2 2024-10-31 07818179 bus:Director3 2024-10-31 07818179 bus:Director4 2024-10-31 07818179 2023-10-31 07818179 core:CurrentFinancialInstruments 2024-10-31 07818179 core:CurrentFinancialInstruments 2023-10-31 07818179 core:ShareCapital 2024-10-31 07818179 core:ShareCapital 2023-10-31 07818179 core:RetainedEarningsAccumulatedLosses 2024-10-31 07818179 core:RetainedEarningsAccumulatedLosses 2023-10-31 07818179 core:LandBuildings 2023-10-31 07818179 core:OtherPropertyPlantEquipment 2023-10-31 07818179 core:LandBuildings 2024-10-31 07818179 core:OtherPropertyPlantEquipment 2024-10-31 07818179 core:RemainingRelatedParties core:CurrentFinancialInstruments 2024-10-31 07818179 core:RemainingRelatedParties core:CurrentFinancialInstruments 2023-10-31 07818179 core:DeferredTaxation 2024-10-31 07818179 core:DeferredTaxation 2023-10-31 07818179 core:OtherProvisionsContingentLiabilities 2024-10-31 07818179 core:OtherProvisionsContingentLiabilities 2023-10-31 07818179 bus:OrdinaryShareClass1 2024-10-31 07818179 bus:OrdinaryShareClass2 2024-10-31 07818179 bus:OrdinaryShareClass3 2024-10-31 07818179 2023-11-01 2024-10-31 07818179 bus:FilletedAccounts 2023-11-01 2024-10-31 07818179 bus:SmallEntities 2023-11-01 2024-10-31 07818179 bus:AuditExemptWithAccountantsReport 2023-11-01 2024-10-31 07818179 bus:PrivateLimitedCompanyLtd 2023-11-01 2024-10-31 07818179 bus:Director1 2023-11-01 2024-10-31 07818179 bus:Director2 2023-11-01 2024-10-31 07818179 bus:Director3 2023-11-01 2024-10-31 07818179 bus:Director4 2023-11-01 2024-10-31 07818179 core:OtherPropertyPlantEquipment core:TopRangeValue 2023-11-01 2024-10-31 07818179 core:OtherPropertyPlantEquipment 2023-11-01 2024-10-31 07818179 2022-11-01 2023-10-31 07818179 core:LandBuildings 2023-11-01 2024-10-31 07818179 bus:OrdinaryShareClass1 2023-11-01 2024-10-31 07818179 bus:OrdinaryShareClass1 2022-11-01 2023-10-31 07818179 bus:OrdinaryShareClass2 2023-11-01 2024-10-31 07818179 bus:OrdinaryShareClass2 2022-11-01 2023-10-31 07818179 bus:OrdinaryShareClass3 2023-11-01 2024-10-31 07818179 bus:OrdinaryShareClass3 2022-11-01 2023-10-31 iso4217:GBP xbrli:pure xbrli:shares

Company No: 07818179 (England and Wales)

NORRSKEN COMPANY LIMITED

Unaudited Financial Statements
For the financial year ended 31 October 2024
Pages for filing with the registrar

NORRSKEN COMPANY LIMITED

Unaudited Financial Statements

For the financial year ended 31 October 2024

Contents

NORRSKEN COMPANY LIMITED

BALANCE SHEET

As at 31 October 2024
NORRSKEN COMPANY LIMITED

BALANCE SHEET (continued)

As at 31 October 2024
Note 2024 2023
£ £
Fixed assets
Tangible assets 3 516,790 197,028
516,790 197,028
Current assets
Stocks 57,740 38,162
Debtors 4 720,106 551,217
Cash at bank and in hand 886,716 956,963
1,664,562 1,546,342
Creditors: amounts falling due within one year 5 ( 1,082,527) ( 967,970)
Net current assets 582,035 578,372
Total assets less current liabilities 1,098,825 775,400
Provision for liabilities 6 ( 197,466) ( 49,257)
Net assets 901,359 726,143
Capital and reserves
Called-up share capital 7 300 300
Profit and loss account 901,059 725,843
Total shareholders' funds 901,359 726,143

For the financial year ending 31 October 2024 the Company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

These financial statements have been prepared in accordance with the provisions of FRS 102 Section 1A – small entities. The financial statements of Norrsken Company Limited (registered number: 07818179) were approved and authorised for issue by the Board of Directors. They were signed on its behalf by:

N Jackson
Director

05 March 2025

NORRSKEN COMPANY LIMITED

NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 31 October 2024
NORRSKEN COMPANY LIMITED

NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 31 October 2024
1. Accounting policies

The principal accounting policies are summarised below. They have all been applied consistently throughout the financial year and to the preceding financial year, unless otherwise stated.

General information and basis of accounting

Norrsken Company Limited (the Company) is a private company, limited by shares, incorporated in the United Kingdom under the Companies Act 2006 and is registered in England and Wales. The address of the Company's registered office is Unit 4 Fleetsbridge Business Centre, Upton Road, Poole, BH17 7AF, United Kingdom.

The financial statements have been prepared under the historical cost convention, modified to include certain items at fair value, and in accordance with Section 1A of Financial Reporting Standard 102 (FRS 102) ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland’ issued by the Financial Reporting Council and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime.

The financial statements are presented in pounds sterling which is the functional currency of the Company and rounded to the nearest £.

Foreign currency

Transactions in foreign currencies are recorded at the rate of exchange at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies at the Balance Sheet date are reported at the rates of exchange prevailing at that date.

Exchange differences are recognised in the Profit and Loss Account in the period in which they arise except for exchange differences arising on gains or losses on non-monetary items which are recognised in the Statement of Comprehensive Income.

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.

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

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.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

Employee benefits

Defined contribution schemes
The Company operates a defined contribution scheme. The amount charged to the Profit and Loss Account in respect of pension costs and other post-retirement benefits is the contributions payable in the financial year. Differences between contributions payable in the financial year and contributions actually paid are included as either accruals or prepayments in the Balance Sheet.

Taxation

Current tax
Current tax is provided at amounts expected to be paid (or recoverable) using the tax rates and laws that have been enacted or substantively enacted at the Balance Sheet date.

Deferred tax
Deferred tax arises as a result of including items of income and expenditure in taxation computations in periods different from those in which they are included in the Company's financial statements. Deferred tax is provided in full on timing differences which result in an obligation to pay more or less tax at a future date, at the average tax rates that are expected to apply when the timing differences reverse, based on current tax rates and laws. Deferred tax assets and liabilities are not discounted.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

Tangible fixed assets

Tangible fixed assets are stated at cost or valuation, net of depreciation and any provision for impairment. Depreciation is provided on all tangible fixed assets, other than investment property and freehold land, at rates calculated to write off the cost or valuation, less estimated residual value, of each asset on a straight-line or reducing balance basis over its expected useful life, as follows:

Land and buildings depreciated over the life of the lease
Plant and machinery etc. 3 years straight line
20 % reducing balance

Residual value represents the estimated amount which would currently be obtained from disposal of an asset, after deducting estimated costs of disposal, if the asset were already of the age and in the condition expected at the end of its useful life.

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.

Leases

The Company as lessee
Assets held under finance leases, hire purchase contracts and other similar arrangements, which confer rights and obligations similar to those attached to owned assets, are capitalised as tangible fixed assets at the fair value of the leased asset (or, if lower, the present value of the minimum lease payments as determined at the inception of the lease) and are depreciated over the shorter of the lease terms and their useful lives. The capital elements of future lease obligations are recorded as liabilities, while the interest elements are charged to the Profit and Loss Account over the period of the leases to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals under operating leases are charged on a straight-line basis over the lease term, even if the payments are not made on such a basis. Benefits received and receivable as an incentive to sign an operating lease are similarly spread on a straight-line basis over the lease term.

Impairment of assets

Assets, other than those measured at fair value, are assessed for indicators of impairment at each Balance Sheet date. If there is objective evidence of impairment, an impairment loss is recognised in the Profit and Loss Account as described below.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to sell, which is equivalent to the net realisable value. Cost includes materials, direct labour and an attributable proportion of manufacturing overheads based on normal levels of activity. Cost is calculated using the FIFO (first-in, first-out) method. Provision is made for obsolete, slow-moving or defective items where appropriate.

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.

Cash and cash equivalents

Cash and cash equivalents 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 creditors: amounts falling due within one year.

Financial instruments

Financial assets and financial liabilities are recognised when the Company becomes a party to the contractual provisions of the instrument.

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.

Financial assets and liabilities are only offset in the Balance Sheet when, and only when there exists a legally enforceable right to set off the recognised amounts and the Company intends either 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.

Financial assets are derecognised when and only when the contractual rights to the cash flows from the financial asset expire or are settled, or the Company transfers to another party substantially all of the risks and rewards of ownership of the financial asset, or the Company, despite having retained some, but not all, significant risks and rewards of ownership, has transferred control of the asset to another party.

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.

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

Provisions

Provisions are recognised when the Company has a present obligation (legal or constructive) 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 Balance Sheet date, taking into account the risks and uncertainties surrounding the obligation. Where a provision is measured using the cash flows estimated to settle the present obligation, its carrying amount is the present value of those cash flows (when the effect of the time value of money is material).

When some or all of the economic benefits required to settle a provision are expected to be recovered from a third party, a receivable is recognised as an asset if it is virtually certain that reimbursement will be received and the amount of the receivable can be measured reliably.

2. Employees

2024 2023
Number Number
Monthly average number of persons employed by the Company during the year, including directors 32 25

3. Tangible assets

Land and buildings Plant and machinery etc. Total
£ £ £
Cost
At 01 November 2023 0 279,680 279,680
Additions 210,312 173,881 384,193
Disposals 0 ( 6,290) ( 6,290)
At 31 October 2024 210,312 447,271 657,583
Accumulated depreciation
At 01 November 2023 0 82,652 82,652
Charge for the financial year 0 63,816 63,816
Disposals 0 ( 5,675) ( 5,675)
At 31 October 2024 0 140,793 140,793
Net book value
At 31 October 2024 210,312 306,478 516,790
At 31 October 2023 0 197,028 197,028

4. Debtors

2024 2023
£ £
Trade debtors 333,630 270,127
Amounts owed by related parties 3,958 8,458
Other debtors 382,518 272,632
720,106 551,217

5. Creditors: amounts falling due within one year

2024 2023
£ £
Trade creditors 172,928 228,790
Corporation tax 63,965 78,766
Other taxation and social security 179,556 141,859
Other creditors 666,078 518,555
1,082,527 967,970

6. Provision for liabilities

2024 2023
£ £
Deferred tax 87,466 49,257
Other provisions 110,000 0
197,466 49,257

7. Called-up share capital

2024 2023
£ £
Allotted, called-up and fully-paid
100 Ordinary shares of £ 1.00 each 100 100
100 A ordinary shares of £ 1.00 each 100 100
100 B ordinary shares of £ 1.00 each 100 100
300 300

8. Financial commitments

Commitments

2024 2023
£ £
Total future minimum lease payments under non-cancellable operating lease 541,125 73,395

9. Related party transactions

During the year, the directors received total advances of £172,621, which included interest of £939 charged at the official rate. Repayments totalling £159,640 were made and at the balance sheet date the amount owing to the company was £45,365 (2023: £32,384).