Trizo Limited 06400243 false 2023-11-01 2024-10-31 2024-10-31 The principal activity of the company is that of a contract electronics manufacturer Digita Accounts Production Advanced 6.30.9574.0 true true 06400243 2023-11-01 2024-10-31 06400243 2024-10-31 06400243 core:HirePurchaseContracts core:CurrentFinancialInstruments 2024-10-31 06400243 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2024-10-31 06400243 core:CurrentFinancialInstruments 2024-10-31 06400243 core:CurrentFinancialInstruments core:WithinOneYear 2024-10-31 06400243 core:Non-currentFinancialInstruments 2024-10-31 06400243 core:Non-currentFinancialInstruments core:AfterOneYear 2024-10-31 06400243 core:OtherResidualIntangibleAssets 2024-10-31 06400243 core:BetweenTwoFiveYears 2024-10-31 06400243 core:WithinOneYear 2024-10-31 06400243 core:ConstructionInProgressAssetsUnderConstruction 2024-10-31 06400243 core:LandBuildings core:ShortLeaseholdAssets 2024-10-31 06400243 core:MotorVehicles 2024-10-31 06400243 core:OfficeEquipment 2024-10-31 06400243 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2024-10-31 06400243 core:OtherRelatedParties 2024-10-31 06400243 bus:SmallEntities 2023-11-01 2024-10-31 06400243 bus:AuditExemptWithAccountantsReport 2023-11-01 2024-10-31 06400243 bus:FilletedAccounts 2023-11-01 2024-10-31 06400243 bus:SmallCompaniesRegimeForAccounts 2023-11-01 2024-10-31 06400243 bus:RegisteredOffice 2023-11-01 2024-10-31 06400243 bus:Director1 2023-11-01 2024-10-31 06400243 bus:PrivateLimitedCompanyLtd 2023-11-01 2024-10-31 06400243 core:OtherResidualIntangibleAssets 2023-11-01 2024-10-31 06400243 core:ComputerEquipment 2023-11-01 2024-10-31 06400243 core:ConstructionInProgressAssetsUnderConstruction 2023-11-01 2024-10-31 06400243 core:LandBuildings core:ShortLeaseholdAssets 2023-11-01 2024-10-31 06400243 core:LeaseholdImprovements 2023-11-01 2024-10-31 06400243 core:MotorVehicles 2023-11-01 2024-10-31 06400243 core:OfficeEquipment 2023-11-01 2024-10-31 06400243 core:PlantMachinery 2023-11-01 2024-10-31 06400243 core:KeyManagementPersonnel 2023-11-01 2024-10-31 06400243 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2023-11-01 2024-10-31 06400243 core:OtherRelatedParties 2023-11-01 2024-10-31 06400243 countries:AllCountries 2023-11-01 2024-10-31 06400243 2023-10-31 06400243 core:ConstructionInProgressAssetsUnderConstruction 2023-10-31 06400243 core:LandBuildings core:ShortLeaseholdAssets 2023-10-31 06400243 core:MotorVehicles 2023-10-31 06400243 core:OfficeEquipment 2023-10-31 06400243 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2023-10-31 06400243 core:OtherRelatedParties 2023-10-31 06400243 2022-11-01 2023-10-31 06400243 2023-10-31 06400243 core:HirePurchaseContracts core:CurrentFinancialInstruments 2023-10-31 06400243 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2023-10-31 06400243 core:CurrentFinancialInstruments 2023-10-31 06400243 core:CurrentFinancialInstruments core:WithinOneYear 2023-10-31 06400243 core:Non-currentFinancialInstruments 2023-10-31 06400243 core:Non-currentFinancialInstruments core:AfterOneYear 2023-10-31 06400243 core:BetweenTwoFiveYears 2023-10-31 06400243 core:WithinOneYear 2023-10-31 06400243 core:ConstructionInProgressAssetsUnderConstruction 2023-10-31 06400243 core:LandBuildings core:ShortLeaseholdAssets 2023-10-31 06400243 core:MotorVehicles 2023-10-31 06400243 core:OfficeEquipment 2023-10-31 06400243 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2023-10-31 06400243 core:OtherRelatedParties 2023-10-31 06400243 core:RetainedEarningsAccumulatedLosses 2022-11-01 2023-10-31 06400243 core:RetainedEarningsAccumulatedLosses core:LandBuildings 2022-11-01 2023-10-31 06400243 core:RevaluationReserve 2022-11-01 2023-10-31 06400243 core:RevaluationReserve core:LandBuildings 2022-11-01 2023-10-31 06400243 core:LandBuildings 2022-11-01 2023-10-31 06400243 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2022-11-01 2023-10-31 06400243 core:OtherRelatedParties 2022-11-01 2023-10-31 06400243 2022-10-31 06400243 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2022-10-31 06400243 core:OtherRelatedParties 2022-10-31 iso4217:GBP xbrli:pure

Registration number: 06400243

Trizo Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 October 2024

 

Trizo Limited

Contents

Balance Sheet

1 to 2

Notes to the Unaudited Financial Statements

3 to 11

 

Trizo Limited

(Registration number: 06400243)
Balance Sheet as at 31 October 2024

Note

2024
£

2023
£

Fixed assets

 

Intangible assets

4

8,997

-

Tangible assets

5

529,668

418,524

 

538,665

418,524

Current assets

 

Stocks

6

380,550

720,000

Debtors

7

1,204,592

1,010,734

Cash at bank and in hand

 

234,633

309,518

 

1,819,775

2,040,252

Creditors: Amounts falling due within one year

8

(844,070)

(1,179,624)

Net current assets

 

975,705

860,628

Total assets less current liabilities

 

1,514,370

1,279,152

Creditors: Amounts falling due after more than one year

8

(514,195)

(138,882)

Provisions for liabilities

(117,163)

(84,136)

Net assets

 

883,012

1,056,134

Capital and reserves

 

Called up share capital

155

500,155

Capital redemption reserve

500,055

55

Retained earnings

382,802

555,924

Shareholders' funds

 

883,012

1,056,134

 

Trizo Limited

(Registration number: 06400243)
Balance Sheet as at 31 October 2024

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.

Director's 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 director acknowledges his 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 director has not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the director on 6 June 2025
 

Mr M P Nicholson
Director

   
     
 

Trizo Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2024

1

General information

The company is a private company limited by share capital, incorporated in England & Wales.

The address of its registered office is:
Woodlands Business Park
Bristol Road
Bridgwater
Somerset
TA6 4FJ

These financial statements were authorised for issue by the director on 6 June 2025.

2

Accounting policies

Statement of compliance

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

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.

The financial statements are prepared in sterling, which is the functional currency of the company, and rounded to the nearest £.

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 director considers that the company will have sufficient resources to pay its debts as they fall due. Therefore, the accounts 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.

Government grants

Government grants are recognised using the accrual model. Where the costs have already been incurred then the grant is credited to the profit and loss account.

Where the grant relates to an assets, this shall be recognised in income on a systematic basis over the expected useful life of the asset.

 

Trizo Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2024

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

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

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the Balance Sheet at cost or valuation, 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 class

Depreciation method and rate

Short leasehold property improvements

Straight line over the life of the 15 year lease

Plant and machinery

5% - 10% straight line

Computer and office equipment

10 - 33.33% straight line

Motor vehicles

20% reducing balance

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:

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 stocks 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.

 

Trizo Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2024

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.

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.

Creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Trade creditors 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.

 

Trizo Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2024

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.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

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 the director) during the year was 30 (2023 - 23).

 

Trizo Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2024

4

Intangible assets

Other intangible assets
 £

Total
£

Cost or valuation

Additions acquired separately

13,495

13,495

At 31 October 2024

13,495

13,495

Amortisation

Amortisation charge

4,498

4,498

At 31 October 2024

4,498

4,498

Carrying amount

At 31 October 2024

8,997

8,997

5

Tangible assets

Short leasehold property improvements
£

Plant and machinery
 £

Computer and office equipment
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 November 2023

130,098

713,023

59,295

10,973

913,389

Additions

-

125,673

39,669

-

165,342

At 31 October 2024

130,098

838,696

98,964

10,973

1,078,731

Depreciation

At 1 November 2023

64,442

366,008

56,318

8,097

494,865

Charge for the year

9,206

27,614

16,803

575

54,198

At 31 October 2024

73,648

393,622

73,121

8,672

549,063

Carrying amount

At 31 October 2024

56,450

445,074

25,843

2,301

529,668

At 31 October 2023

65,656

347,015

2,977

2,876

418,524

The comparable amounts of plant and machinery included above at deemed cost determined under the transitional arrangements, according to the historical cost accounting are cost £720,521 (2023 - £594,848), accumulated depreciation £275,446 (2023 - £242,045).

 

Trizo Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2024

6

Stocks

2024
£

2023
£

Other inventories

380,550

720,000

7

Debtors

Note

2024
£

2023
£

Trade debtors

 

641,207

887,045

Amounts owed by related parties

12

381,931

-

Other debtors

 

42,574

30,501

Prepayments

 

36,330

28,188

Gross amount due from customers for contract work

 

102,550

65,000

 

1,204,592

1,010,734

8

Creditors

Due within one year

Note

2024
£

2023
£

 

Loans and borrowings

9

164,580

551,198

Trade creditors

 

298,116

351,321

Amounts due to related parties

12

-

20,632

Social security and other taxes

 

117,918

119,443

Other creditors

 

103,242

2,637

Accruals

 

31,776

25,857

Corporation tax liability

124,278

103,856

Deferred income

 

4,160

4,680

 

844,070

1,179,624

Due after one year

 

Loans and borrowings

9

147,528

138,882

Other creditors

 

366,667

-

 

514,195

138,882

 

Trizo Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2024

9

Loans and borrowings

2024
£

2023
£

Non-current loans and borrowings

Bank borrowings

70,862

120,854

Hire purchase contracts

76,666

18,028

147,528

138,882

2024
£

2023
£

Current loans and borrowings

Bank borrowings

49,992

49,992

Hire purchase contracts

23,975

11,780

Other borrowings

90,613

489,426

164,580

551,198

Other borrowings inclueds an invoice discounting facility which is secured by way of a fixed and floating charge over all assets of the company.

Hire purchase contracts are secured against tangible assets of the company.

10

Reserves

The changes to each component of equity resulting from items of other comprehensive income for the prior year were as follows:

Revaluation reserve
£

Retained earnings
£

Total
£

Surplus/deficit on property, plant and equipment revaluation

-

11,590

11,590

Surplus/deficit on revaluation of other assets

(11,590)

-

(11,590)

(11,590)

11,590

-

11

Obligations under leases and hire purchase contracts

Operating leases

The total of future minimum lease payments is as follows:

2024
£

2023
£

Not later than one year

53,877

60,831

Later than one year and not later than five years

260,400

314,277

314,277

375,108

 

Trizo Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2024

The amount of non-cancellable operating lease payments recognised as an expense during the year was £51,562 (2023 - £51,012).

12

Related party transactions

Loans to related parties

2024

Key management
£

Other related parties
£

Total
£

At start of period

30,434

-

30,434

Advanced

239,332

381,931

621,263

Repaid

(227,192)

-

(227,192)

At end of period

42,574

381,931

424,505

2023

Key management
£

Other related parties
£

Total
£

At start of period

96,890

-

96,890

Advanced

30,434

-

30,434

Repaid

(96,890)

-

(96,890)

At end of period

30,434

-

30,434

Terms of loans to related parties

During the year the director received a loan from the company. Interest has been charged at HMRC's official rate of interest and is repayable on demand.

 During the year the company provided a company under common control with a loan. This loan is interest free and repayable on demand.

 

Trizo Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2024

Loans from related parties

2024

Key management
£

Other related parties
£

Total
£

At start of period

20,633

-

20,633

Advanced

-

500,000

500,000

Repaid

(20,744)

(33,333)

(54,077)

Interest transactions

111

-

111

At end of period

-

466,667

466,667

2023

Key management
£

Other related parties
£

Total
£

At start of period

124,800

-

124,800

Repaid

(110,000)

-

(110,000)

Interest transactions

5,833

-

5,833

At end of period

20,633

-

20,633

Terms of loans from related parties

During the year the director provided the company with a loan. Interest has been charged by the director at 8.1% per annum. This loan is repayable on demand.

 During the year the company was provided with an loan of £500,000 from a family member of the director. The loan is interest free with monthly repayments of £8,333.33.