Company registration number 11566441 (England and Wales)
TRFF LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
TRFF LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 11
TRFF LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
as restated
Notes
£
£
£
£
Fixed assets
Intangible assets
4
13,939
19,003
Tangible assets
5
81,259
258,679
Investments
6
1,578,007
1,369,795
1,673,205
1,647,477
Current assets
Stocks
1,961,102
791,897
Debtors
7
2,086,674
894,413
Cash at bank and in hand
1,732,911
1,056,609
5,780,687
2,742,919
Creditors: amounts falling due within one year
8
(3,379,225)
(2,613,991)
Net current assets
2,401,462
128,928
Total assets less current liabilities
4,074,667
1,776,405
Creditors: amounts falling due after more than one year
9
(1,912,374)
(1,015,968)
Provisions for liabilities
(23,800)
(68,521)
Net assets
2,138,493
691,916
Capital and reserves
Called up share capital
8
5
Share premium account
14,530,689
3,342,543
Equity reserve
-
0
150
Other reserves
14,048
4,668,646
Profit and loss reserves
(12,406,252)
(7,319,428)
Total equity
2,138,493
691,916
TRFF LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 2 -

For the financial period ended 31 December 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The members have not required the company to obtain an audit of its financial statements for the period in question in accordance with section 476.

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.

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

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 19 September 2025 and are signed on its behalf by:
Mr Edward Paul Rushton Lees
Director
Company registration number 11566441 (England and Wales)
TRFF LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information

TRFF Limited is a private company limited by shares incorporated in England and Wales. The registered office is 183-189 The Vale, Acton, London, United Kingdom, W3 7RW.

1.1
Basis of preparation

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 £.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Turnover

Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.

 

When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.

The company recognises revenue from the following major sources:

The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:

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 are recoverable.

1.3
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

TRFF LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
1.4
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

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:

Software
Straight line over 3 years
Patents & licences
Straight line over 10 years
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.

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:

Leasehold improvements
Straight line over the term of the lease
Plant and equipment
Straight line over 4 years
Fixtures and fittings
Straight line over 4 years
Computers
Straight line over 3 years
Office equipment
Straight line over 3 years

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
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

TRFF LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
1.7
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.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.8
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost 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.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

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.

1.9
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 current liabilities.

1.10
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.

TRFF LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 6 -
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.

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.

1.11
Compound instruments

The component parts of compound instruments issued by the company are classified separately as financial liabilities and equity in accordance with the substance of the contractual arrangement. At the date of issue, the fair value of the liability component is estimated using the prevailing market interest rate for a similar non-convertible instrument. This amount is recorded as a liability on an amortised cost basis using the effective interest method until extinguished upon conversion or at the instrument's maturity date. The equity component is determined by deducting the amount of the liability component from the fair value of the compound instrument as a whole. This is recognised and included in equity net of income tax effects and is not subsequently remeasured.

1.12
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.13
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.

TRFF LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 7 -
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.

1.14
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.

1.15
Retirement benefits

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

1.16
Share-based payments

Equity-settled share-based payments are measured at fair value at the date of grant by reference to the fair value of the equity instruments granted. The fair value determined at the grant date is expensed on a straight-line basis over the vesting period, based on the estimate of shares that will eventually vest. A corresponding adjustment is made to equity.

When the terms and conditions of equity-settled share-based payments at the time they were granted are subsequently modified, the fair value of the share-based payment under the original terms and conditions and under the modified terms and conditions are both determined at the date of the modification. Any excess of the modified fair value over the original fair value is recognised over the remaining vesting period in addition to the grant date fair value of the original share-based payment. The share-based payment expense is not adjusted if the modified fair value is less than the original fair value.

 

Cancellations or settlements (including those resulting from employee redundancies) are treated as an acceleration of vesting and the amount that would have been recognised over the remaining vesting period is recognised immediately.

1.17
Leases
As lessee

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

TRFF LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 8 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

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 where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Employees

The average monthly number of persons (including directors) employed by the company during the period was:

2024
2023
Number
Number
Total
39
31
4
Intangible fixed assets
Other
£
Cost
At 1 January 2024
24,825
Additions
18,092
At 31 December 2024
42,917
Amortisation and impairment
At 1 January 2024
5,822
Amortisation charged for the period
23,156
At 31 December 2024
28,978
Carrying amount
At 31 December 2024
13,939
At 31 December 2023
19,003
TRFF LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 9 -
5
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2024
96,540
256,717
353,257
Additions
3,223
41,776
44,999
At 31 December 2024
99,763
298,493
398,256
Depreciation and impairment
At 1 January 2024
16,489
78,089
94,578
Depreciation charged in the period
41,567
180,852
222,419
At 31 December 2024
58,056
258,941
316,997
Carrying amount
At 31 December 2024
41,707
39,552
81,259
At 31 December 2023
80,051
178,628
258,679
6
Fixed asset investments
2024
2023
£
£
Shares in group undertakings and participating interests
1
1
Loans to group undertakings and participating interests
1,578,006
1,369,794
1,578,007
1,369,795
Movements in fixed asset investments
Shares in subsidiaries
Loans to subsidiaries
Total
£
£
£
Cost or valuation
At 1 January 2024
1
1,369,794
1,369,795
Additions
-
208,212
208,212
At 31 December 2024
1
1,578,006
1,578,007
Carrying amount
At 31 December 2024
1
1,578,006
1,578,007
At 31 December 2023
1
1,369,794
1,369,795
TRFF LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 10 -
7
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
1,328,044
749,949
Amounts owed by group undertakings
220,372
-
0
Other debtors
538,258
144,464
2,086,674
894,413
8
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans
10,648
10,648
Convertible loans
-
0
1,789,165
Trade creditors
2,194,787
470,068
Amounts owed to group undertakings
236
-
0
Taxation and social security
82,849
59,097
Other creditors
1,090,705
285,013
3,379,225
2,613,991
9
Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans and overdrafts
912,374
15,968
Other creditors
1,000,000
1,000,000
1,912,374
1,015,968
10
Related party transactions
Transactions with related parties

During the period the company entered into the following transactions with related parties:

Sales
Sales
Purchases
Purchases
2024
2023
2024
2023
£
£
£
£
Entities over which the entity has control, joint control or significant influence
258,271
-
0
5,574
-
TRFF LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
10
Related party transactions
(Continued)
- 11 -
Interest receivable
2024
2023
£
£
Entities over which the entity has control, joint control or significant influence
82,299
57,979
2024
2023
Amounts due to related parties
£
£
Entities over which the entity has control, joint control or significant influence
236
-

The following amounts were outstanding at the reporting end date:

2024
2023
Amounts due from related parties
£
£
Entities over which the entity has control, joint control or significant influence
1,798,378
1,369,794
11
Prior period adjustment
Reconciliation of changes in equity
1 January
31 December
2023
2023
£
£
Adjustments to prior period
Deferred tax
-
(68,521)
Equity as previously reported
2,404,138
760,437
Equity as adjusted
2,404,138
691,916
Analysis of the effect upon equity
Profit and loss reserves
-
(68,521)
Reconciliation of changes in loss for the previous financial period
2023
£
Adjustments to prior period
Deferred tax
(68,521)
Loss as previously reported
(3,981,544)
Loss as adjusted
(4,050,065)
2024-12-312024-01-01falsefalsefalse19 September 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityMr Andrew Derek CoecupMr Edward Paul Rushton LeesMr Seamus Christopher O'BrienMs R  Kalantzis115664412024-01-012024-12-31115664412024-12-31115664412023-12-3111566441core:IntangibleAssetsOtherThanGoodwill2024-12-3111566441core:IntangibleAssetsOtherThanGoodwill2023-12-3111566441core:LandBuildings2024-12-3111566441core:OtherPropertyPlantEquipment2024-12-3111566441core:LandBuildings2023-12-3111566441core:OtherPropertyPlantEquipment2023-12-3111566441core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3111566441core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3111566441core:ShareCapital2024-12-3111566441core:ShareCapital2023-12-3111566441core:SharePremium2024-12-3111566441core:SharePremium2023-12-3111566441core:OtherReservesSubtotal2024-12-3111566441core:OtherReservesSubtotal2023-12-3111566441core:OtherMiscellaneousReserve2024-12-3111566441core:OtherMiscellaneousReserve2023-12-3111566441core:RetainedEarningsAccumulatedLosses2024-12-3111566441core:RetainedEarningsAccumulatedLosses2023-12-3111566441bus:Director22024-01-012024-12-3111566441core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3111566441core:ComputerSoftware2024-01-012024-12-3111566441core:PatentsTrademarksLicencesConcessionsSimilar2024-01-012024-12-3111566441core:LeaseholdImprovements2024-01-012024-12-3111566441core:PlantMachinery2024-01-012024-12-3111566441core:FurnitureFittings2024-01-012024-12-3111566441core:ComputerEquipment2024-01-012024-12-3111566441core:MotorVehicles2024-01-012024-12-31115664412023-01-012023-12-3111566441core:IntangibleAssetsOtherThanGoodwill2023-12-3111566441core:LandBuildings2023-12-3111566441core:OtherPropertyPlantEquipment2023-12-31115664412023-12-3111566441core:LandBuildings2024-01-012024-12-3111566441core:OtherPropertyPlantEquipment2024-01-012024-12-3111566441core:Non-currentFinancialInstruments2024-12-3111566441core:Non-currentFinancialInstruments2023-12-3111566441core:CurrentFinancialInstruments2024-12-3111566441core:CurrentFinancialInstruments2023-12-3111566441core:WithinOneYear2024-12-3111566441core:WithinOneYear2023-12-3111566441core:AllSubsidiariescore:SaleOrPurchaseGoods2024-01-012024-12-3111566441core:AllSubsidiariescore:SaleOrPurchasePropertyOrOtherAssets2023-01-012023-12-3111566441bus:PrivateLimitedCompanyLtd2024-01-012024-12-3111566441bus:FRS1022024-01-012024-12-3111566441bus:AuditExemptWithAccountantsReport2024-01-012024-12-3111566441bus:Director12024-01-012024-12-3111566441bus:Director32024-01-012024-12-3111566441bus:CompanySecretary12024-01-012024-12-3111566441bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3111566441bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP