IRIS Accounts Production v25.1.4.42 13191917 Board of Directors Board of Directors 30.9.24 1.10.23 30.9.24 30.9.24 Medium entities These accounts have been prepared in accordance with the provisions applicable to companies subject to the medium-sized companies regime. true true true false true true false false false false true false A ORDINARY 1.00000 B ORDINARY 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh131919172023-09-30131919172024-09-30131919172023-10-012024-09-30131919172022-09-30131919172022-10-012023-09-30131919172023-09-3013191917ns15:EnglandWales2023-10-012024-09-3013191917ns14:PoundSterling2023-10-012024-09-3013191917ns10:Director12023-10-012024-09-3013191917ns10:Director22023-10-012024-09-3013191917ns10:Consolidated2024-09-3013191917ns10:ConsolidatedGroupCompanyAccounts2023-10-012024-09-3013191917ns10:PrivateLimitedCompanyLtd2023-10-012024-09-3013191917ns10:Consolidatedns10:MediumEntities2023-10-012024-09-3013191917ns10:Consolidatedns10:Audited2023-10-012024-09-3013191917ns10:SmallCompaniesRegimeForAccounts2023-10-012024-09-3013191917ns10:Consolidated2023-10-012024-09-3013191917ns10:Consolidatedns10:Medium-sizedCompaniesRegimeForDirectorsReport2023-10-012024-09-3013191917ns10:Consolidatedns10:Medium-sizedCompaniesRegimeForAccounts2023-10-012024-09-3013191917ns10:FullAccounts2023-10-012024-09-3013191917ns5:Subsidiary12023-10-012024-09-301319191712023-10-012024-09-3013191917ns10:OrdinaryShareClass12023-10-012024-09-3013191917ns10:OrdinaryShareClass22023-10-012024-09-3013191917ns10:Director32023-10-012024-09-3013191917ns10:Director42023-10-012024-09-3013191917ns10:CompanySecretary12023-10-012024-09-3013191917ns10:RegisteredOffice2023-10-012024-09-3013191917ns10:Consolidated2022-10-012023-09-3013191917ns5:CurrentFinancialInstruments2024-09-3013191917ns5:CurrentFinancialInstruments2023-09-3013191917ns5:Non-currentFinancialInstruments2024-09-3013191917ns5:Non-currentFinancialInstruments2023-09-3013191917ns5:ShareCapital2024-09-3013191917ns5:ShareCapital2023-09-3013191917ns5:ShareCapital2022-09-3013191917ns5:RetainedEarningsAccumulatedLosses2022-09-3013191917ns5:RetainedEarningsAccumulatedLosses2022-10-012023-09-3013191917ns5:RetainedEarningsAccumulatedLosses2023-09-3013191917ns5:RetainedEarningsAccumulatedLosses2023-10-012024-09-3013191917ns5:RetainedEarningsAccumulatedLosses2024-09-3013191917ns5:NetGoodwill2023-10-012024-09-3013191917ns5:IntangibleAssetsOtherThanGoodwill2023-10-012024-09-3013191917ns5:ComputerSoftware2023-10-012024-09-3013191917ns5:LeaseholdImprovements2023-10-012024-09-3013191917ns5:PlantMachinery2023-10-012024-09-3013191917ns5:FurnitureFittings2023-10-012024-09-3013191917ns5:MotorVehicles2023-10-012024-09-3013191917ns5:ComputerEquipment2023-10-012024-09-3013191917ns5:CostValuation2023-09-30131919171ns5:Subsidiary12023-10-012024-09-3013191917ns5:Subsidiary12024-09-3013191917ns5:Subsidiary12023-09-3013191917ns5:Subsidiary12022-10-012023-09-3013191917ns10:OrdinaryShareClass12024-09-3013191917ns10:OrdinaryShareClass22024-09-30
REGISTERED NUMBER: 13191917 (England and Wales)











Group Strategic Report,

Report of the Directors and

Consolidated Financial Statements

for the Year Ended 30 September 2024

for

Trimline Holdings Limited

Trimline Holdings Limited (Registered number: 13191917)






Contents of the Consolidated Financial Statements
for the year ended 30 September 2024




Page

Company Information 1

Group Strategic Report 2

Report of the Directors 4

Report of the Independent Auditors 5

Consolidated Income Statement 9

Consolidated Balance Sheet 10

Company Balance Sheet 11

Consolidated Statement of Changes in Equity 12

Company Statement of Changes in Equity 13

Consolidated Cash Flow Statement 14

Notes to the Consolidated Cash Flow Statement 15

Notes to the Consolidated Financial Statements 17


Trimline Holdings Limited

Company Information
for the year ended 30 September 2024







DIRECTORS: N D Farrell
R M Welham
J Farrell
H L Welham



SECRETARY: N D Farrell



REGISTERED OFFICE: Unit 2
Fulcrum 6
Solent Way
Whiteley
PO15 7QQ



REGISTERED NUMBER: 13191917 (England and Wales)



SENIOR STATUTORY AUDITOR: John Perry



AUDITORS: Sumer Auditco Limited
Fitzroy House
Crown Street
Ipswich
Suffolk
IP1 3LG

Trimline Holdings Limited (Registered number: 13191917)

Group Strategic Report
for the year ended 30 September 2024

The directors present their strategic report of the company and the group for the year ended 30 September 2024.

REVIEW OF BUSINESS
Trimline has demonstrated a solid performance with a slight decrease in group turnover, which stood at £12.51 million for the year compared to £12.57 million in 2023.

However, despite this small decline, gross profit has increased significantly by 18.01%, from £3.41 million in 2023 to £4.02 million in 2024, highlighting an improved operational efficiency and better cost management. This increase in profitability is a result of our continuous investment in infrastructure and strategic initiatives aimed at optimizing operational performance.

The group's fixed assets have grown, with tangible assets rising to £786,626 (up from £728,794 in 2023). The strategic investment in new machinery and equipment has further strengthened Trimline's capacity to meet the growing demand for cruise ship refurbishments.

2024 has been a year of consolidation for Trimline. Rather than focusing solely on rapid expansion, the group has dedicated itself to building a strong foundation for the very significant growth in cruise refurbishment projects we see in the pipeline for 2025 and beyond. This year has been about reinforcing our team and expanding our expertise to ensure that we are fully prepared to handle significantly increased business in the next 3-5 years.

We have focused on attracting new talent, increasing staff capabilities, and strengthening our internal processes, ensuring that we are ready to scale effectively as the cruise industry continues to recover and expand. This strategic consolidation has positioned us well to capitalize on future opportunities and take on larger, more complex projects in the coming years.

PRINCIPAL RISKS AND UNCERTAINTIES
The key risks facing the group include:

1. Economic Volatility: Ongoing challenges in the global economy could potentially impact client budgets and investment in cruise refurbishments, affecting revenue generation.
2. Operational Risks: With the increase in large-scale projects, there is a risk of delays or cost overruns. Trimline is focused on mitigating these risks through continued investment in resources and project management practices.
3. Regulatory Changes: As the industry adapts to new environmental regulations and standards, there is a risk that compliance costs may increase. Trimline continues to monitor the regulatory landscape closely.
4. Supply Chain Disruptions: The company remains vigilant regarding supply chain stability, particularly with critical materials for ship refurbishments. Ongoing global supply chain uncertainties remain a risk.

OUTLOOK FOR THE FUTURE
Trimline remains optimistic about the future, with the cruise industry expected to continue its recovery in the coming years. The group is focused on enhancing its operational capacity to handle larger projects and increasing demand for sustainable solutions.

Future strategies include:

* Client Engagement: Strengthening relationships with existing clients through improved communication and deeper engagement in long-term projects.
* Technology Integration: Investing further in technology to streamline operations and enhance efficiencies across all departments.
* Sustainability Focus: Aligning with industry sustainability goals by increasing our commitment to environmentally friendly solutions and incorporating these into refurbishment projects.
* Talent Development: Continuing to invest in staff training and development, ensuring Trimline attracts and retains the best talent in the industry.


Trimline Holdings Limited (Registered number: 13191917)

Group Strategic Report
for the year ended 30 September 2024

KEY PERFORMANCE INDICATORS (KPIS)
* Revenue Stability: Despite a slight decrease in turnover, the group maintained a robust performance across its operations, demonstrating resilience in a competitive and recovering market.
* Profitability: The operating profit has increased substantially to £620,795, up from £346,199 last year, driven by effective cost control measures and the scaling of operations.
* Cash Flow and Assets: Trimline's liquidity remains strong with £2.77 million in cash as of year-end, an increase from £1.52 million in 2023. This increase in cash is a positive indicator of the group's operational effectiveness and ability to manage its working capital.
* Client Confidence and Market Position: The cruise industry's gradual recovery has enabled Trimline to retain its position as a preferred partner for high-quality refurbishments. Clients continue to show confidence in long-term planning, further solidifying the group's position in the industry.


In summary, Trimline has had a strong year of progress, with continued improvements in profitability, cash flow, and asset strength. The group has effectively positioned itself for future growth, consolidating its resources and expertise to capitalize on the opportunities expected in the next 3-5 years.

ON BEHALF OF THE BOARD:





N D Farrell - Director


17 September 2025

Trimline Holdings Limited (Registered number: 13191917)

Report of the Directors
for the year ended 30 September 2024

The directors present their report with the financial statements of the company and the group for the year ended 30 September 2024.

PRINCIPAL ACTIVITY
Interior outfitting and repairs to the interiors of marine vessels including supply and installation of associates furniture and manufactured soft furnishing.

DIVIDENDS
The total distribution of dividends for the year ended 30 September 2024 was £100,000 (2023: £44,000).

DIRECTORS
The directors shown below have held office during the whole of the period from 1 October 2023 to the date of this report.

N D Farrell
R M Welham
J Farrell
H L Welham

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Group Strategic Report, the Report of the Directors and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law), including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and the group and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:

- select suitable accounting policies and then apply them consistently;
- make judgements and accounting estimates that are reasonable and prudent;
- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the group's auditors are aware of that information.

AUDITORS
Having met the audit thresholds, the Directors engaged with Tile & Co to undertake the financial statement audit. Tile and Co became part of the Sumer Group in March 2025 and its audit portfolio was transitioned into Sumer Auditco Limited. Sumer Auditco Limited will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:





N D Farrell - Director


17 September 2025

Report of the Independent Auditors to the Members of
Trimline Holdings Limited

Opinion
We have audited the financial statements of Trimline Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 30 September 2024 which comprise the Consolidated Income Statement, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated Cash Flow Statement, Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:
-give a true and fair view of the state of the group's and of the parent company affairs as at 30 September 2024 and of the group's profit for the year then ended;
-have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and the parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information
The directors are responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
- the information given in the Group Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

Report of the Independent Auditors to the Members of
Trimline Holdings Limited


Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
- the parent company financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page four, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the directors are responsible for assessing the group's and the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the group or the parent company or to cease operations, or have no realistic alternative but to do so.

Report of the Independent Auditors to the Members of
Trimline Holdings Limited


Auditors' responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

- We ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;
- We identified the laws and regulations applicable to the company through discussions with directors and other management;
- We focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company, such as the Companies Act 2006, taxation legislation, data protection, anti-bribery, employment, environmental and health and safety legislation;
- We assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence; and
- Identified laws and regulations were communicated within the audit team regularly and they remained alert to instances of non-compliance throughout the audit.

We assessed the susceptibility of the company's financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:
- Making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud;
- Considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.

We assessed the significant risks of fraud to relate to:
- Management bias and override of controls allowing the posting of accounting entries or the manipulation of estimates and judgements to manipulate the financial statements; and
- Manipulation of the cut-off of revenue at the year end.

To address the risk of fraud through management bias and override of controls, we:
- Performed analytical procedures to identify any unusual or unexpected relationships;
- Tested journal entries to identify unusual transactions;
- Assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias;
- Investigated the rationale behind significant or unusual transactions.

To address the risk of manipulation of revenue cut-off, we:
- Reviewed the revenue recognition policy for suitability in line with the relevant financial reporting standards; and
- Corroborated the percentage of completion of a sample of revenue entries to supporting documentation to gain assurance over the timing of revenue recognition.

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:
- Agreeing financial statement disclosures to underlying supporting documentation;
- Enquiring of management as to actual and potential litigation and claims;
- Reviewing correspondence with HMRC and the company's legal advisors.

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.
Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

Report of the Independent Auditors to the Members of
Trimline Holdings Limited


Other matters
The Group was not required to have a statutory audit for the period ended 30 September 2023 as it was entitled to exemption by the provision of the Companies Act 2006 relating to the audit of financial statements by virtue of Section 477 and no member or members requested an audit pursuant to Section 476 of the Act.
Accordingly, the corresponding figures for the period ended 30 September 2023 are unaudited.

Use of our report
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.




John Perry (Senior Statutory Auditor)
for and on behalf of Sumer Auditco Limited
Fitzroy House
Crown Street
Ipswich
Suffolk
IP1 3LG

24 September 2025

Trimline Holdings Limited (Registered number: 13191917)

Consolidated
Income Statement
for the year ended 30 September 2024

30.9.24 30.9.23
Unaudited
Notes £    £   

TURNOVER 12,517,532 12,574,220

Cost of sales 8,493,051 9,163,942
GROSS PROFIT 4,024,481 3,410,278

Administrative expenses 3,448,436 3,125,714
576,045 284,564

Other operating income 44,750 61,635
OPERATING PROFIT 4 620,795 346,199

Interest receivable and similar income 31,836 9,629
652,631 355,828

Interest payable and similar expenses 5 28,142 38,716
PROFIT BEFORE TAXATION 624,489 317,112

Tax on profit 6 185,279 62,225
PROFIT FOR THE FINANCIAL YEAR 439,210 254,887

OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME FOR
THE YEAR

439,210

254,887

Profit attributable to:
Owners of the parent 439,210 254,887

Total comprehensive income attributable to:
Owners of the parent 439,210 254,887

Trimline Holdings Limited (Registered number: 13191917)

Consolidated Balance Sheet
30 September 2024

30.9.24 30.9.23
Unaudited
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 9 2,482,868 2,816,549
Tangible assets 10 786,626 728,794
Investments 11 - -
3,269,494 3,545,343

CURRENT ASSETS
Stocks 12 1,594,777 569,496
Debtors 13 3,581,614 2,275,465
Cash at bank and in hand 2,768,825 1,516,623
7,945,216 4,361,584
CREDITORS
Amounts falling due within one year 14 6,735,942 2,916,526
NET CURRENT ASSETS 1,209,274 1,445,058
TOTAL ASSETS LESS CURRENT
LIABILITIES

4,478,768

4,990,401

CREDITORS
Amounts falling due after more than one
year

15

(3,432,832

)

(4,289,070

)

PROVISIONS FOR LIABILITIES 19 (88,218 ) (82,823 )
NET ASSETS 957,718 618,508

CAPITAL AND RESERVES
Called up share capital 20 10,000 10,000
Retained earnings 947,718 608,508
SHAREHOLDERS' FUNDS 957,718 618,508

The financial statements were approved by the Board of Directors and authorised for issue on 17 September 2025 and were signed on its behalf by:




N D Farrell - Director



R M Welham - Director


Trimline Holdings Limited (Registered number: 13191917)

Company Balance Sheet
30 September 2024

30.9.24 30.9.23
Unaudited
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 9 - -
Tangible assets 10 - -
Investments 11 8,233,918 8,233,918
8,233,918 8,233,918

CREDITORS
Amounts falling due within one year 14 4,907,329 4,169,830
NET CURRENT LIABILITIES (4,907,329 ) (4,169,830 )
TOTAL ASSETS LESS CURRENT
LIABILITIES

3,326,589

4,064,088

CREDITORS
Amounts falling due after more than one
year

15

3,316,589

4,054,088
NET ASSETS 10,000 10,000

CAPITAL AND RESERVES
Called up share capital 20 10,000 10,000
SHAREHOLDERS' FUNDS 10,000 10,000

Company's profit for the financial year 100,000 44,000

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

The financial statements were approved by the Board of Directors and authorised for issue on 17 September 2025 and were signed on its behalf by:




N D Farrell - Director



R M Welham - Director


Trimline Holdings Limited (Registered number: 13191917)

Consolidated Statement of Changes in Equity
for the year ended 30 September 2024

Called up
share Retained Total
capital earnings equity
£    £    £   
Balance at 1 October 2022 10,000 397,621 407,621

Changes in equity
Dividends - (44,000 ) (44,000 )
Total comprehensive income - 254,887 254,887
Balance at 30 September 2023 10,000 608,508 618,508

Changes in equity
Dividends - (100,000 ) (100,000 )
Total comprehensive income - 439,210 439,210
Balance at 30 September 2024 10,000 947,718 957,718

Trimline Holdings Limited (Registered number: 13191917)

Company Statement of Changes in Equity
for the year ended 30 September 2024

Called up
share Retained Total
capital earnings equity
£    £    £   
Balance at 1 October 2022 10,000 - 10,000

Changes in equity
Dividends - (44,000 ) (44,000 )
Total comprehensive income - 44,000 44,000
Balance at 30 September 2023 10,000 - 10,000

Changes in equity
Dividends - (100,000 ) (100,000 )
Total comprehensive income - 100,000 100,000
Balance at 30 September 2024 10,000 - 10,000

Trimline Holdings Limited (Registered number: 13191917)

Consolidated Cash Flow Statement
for the year ended 30 September 2024

30.9.24 30.9.23
Unaudited
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 2,129,164 1,132,127
Interest paid (28,142 ) (38,716 )
Tax paid - (66,155 )
Net cash from operating activities 2,101,022 1,027,256

Cash flows from investing activities
Purchase of intangible fixed assets (79,515 ) (78,470 )
Purchase of tangible fixed assets (203,959 ) (710,963 )
Sale of tangible fixed assets 4,057 -
Government grants - 49,881
Interest received 31,836 9,629
Net cash from investing activities (247,581 ) (729,923 )

Cash flows from financing activities
Loan repayments in year (112,099 ) (106,101 )
Loan note repayments in year (428,676 ) (512,502 )
Amount introduced by directors 39,536 -
Equity dividends paid (100,000 ) (44,000 )
Net cash from financing activities (601,239 ) (662,603 )

Increase/(decrease) in cash and cash equivalents 1,252,202 (365,270 )
Cash and cash equivalents at beginning
of year

2

1,516,623

1,881,893

Cash and cash equivalents at end of
year

2

2,768,825

1,516,623

Trimline Holdings Limited (Registered number: 13191917)

Notes to the Consolidated Cash Flow Statement
for the year ended 30 September 2024

1. RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS

30.9.24 30.9.23
Unaudited
£    £   
Profit before taxation 624,489 317,112
Depreciation charges 145,380 122,428
Profit on disposal of fixed assets (3,310 ) -
Amortisation charges 413,195 386,022
Government grants - (49,881 )
Finance costs 28,142 38,716
Finance income (31,836 ) (9,629 )
1,176,060 804,768
Increase in stocks (1,025,282 ) (255,729 )
Increase in trade and other debtors (1,306,149 ) (451,252 )
Increase in trade and other creditors 3,284,535 1,034,340
Cash generated from operations 2,129,164 1,132,127

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Year ended 30 September 2024
30.9.24 1.10.23
£    £   
Cash and cash equivalents 2,768,825 1,516,623
Year ended 30 September 2023
30.9.23 1.10.22
Unaudited
£    £   
Cash and cash equivalents 1,516,623 1,898,387
Bank overdrafts - (16,494 )
1,516,623 1,881,893


Trimline Holdings Limited (Registered number: 13191917)

Notes to the Consolidated Cash Flow Statement
for the year ended 30 September 2024

3. ANALYSIS OF CHANGES IN NET DEBT

Other
non-cash
At 1.10.23 Cash flow changes At 30.9.24
£    £    £    £   
Net cash
Cash at bank
and in hand 1,516,623 1,252,202 2,768,825
1,516,623 1,252,202 2,768,825
Debt
Debts falling due
within 1 year (303,277 ) 540,777 (856,238 ) (618,738 )
Debts falling due
after 1 year (4,289,070 ) - 856,238 (3,432,832 )
(4,592,347 ) 540,777 - (4,051,570 )
Total (3,075,724 ) 1,792,979 - (1,282,745 )

Trimline Holdings Limited (Registered number: 13191917)

Notes to the Consolidated Financial Statements
for the year ended 30 September 2024

1. STATUTORY INFORMATION

Trimline Holdings 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 General Information page.

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


2. ACCOUNTING POLICIES

Basis of preparing the financial statements
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" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Basis of consolidation
The consolidated financial statements present the results of the Company and its own subsidiaries ("the Group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.

The consolidated financial statements incorporate the results of business combinations using the purchase method. In the Balance Sheet, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair value as at the acquisition date. The results of acquired operations are included in the Consolidated Statement of Comprehensive Income from the date on which control is obtained. They are deconsolidated from the date control ceases.

Significant judgements and estimates
Capitalisation of development costs

Judgement is applied in assessing the proportion of an individuals salary that is allocated to activity which meets the criteria of capitalisable development costs as set out in FRS102 18.8H.

Useful economic life of fixed assets

Judgement is applied in assessing the useful economic life of assets and any residual value.

Insurance claim

Judgement is applied in estimating the value of insurance income to be received in relation to the property fire and also the likelihood of the claim being successful.

Trimline Holdings Limited (Registered number: 13191917)

Notes to the Consolidated Financial Statements - continued
for the year ended 30 September 2024

2. ACCOUNTING POLICIES - continued

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

The company recognises revenue from construction contracts in accordance with Section 23 of FRS 102, using the percentage of completion method. This method requires management to estimate the stage of completion of each contract at the reporting date, which directly affects the amount of revenue and profit recognised.

The stage of completion is determined by reference to the proportion of contract costs incurred for work performed to date relative to the estimated total contract costs. This assessment involves significant judgement, particularly in estimating:

Total expected costs to complete each contract;
The physical progress of work performed;
The impact of any variations, claims, or delays;
The recoverability of contract assets.
These estimates are reviewed regularly and updated as new information becomes available. Changes in these estimates may have a material impact on the amount of revenue and profit recognised in future periods.

Management has established internal controls and review procedures to monitor project performance and cost forecasts. However, due to the inherent uncertainties in estimating long-term contract outcomes, actual results may differ from those estimates.

Goodwill
Goodwill, being the amount paid in connection with the acquisition of a business in 2021, is being amortised evenly over its estimated useful life of ten years.

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.

Computer software is being amortised evenly over its estimated useful life of three years.

Intangible assets are recognised from the development of software only if certain specific criteria are met to demonstrate the asset will generate probable future economic benefits and that its cost can be reliably measured. The capitalised development costs initially measured at cost and are subsequently amortised to ‘administrative expenses’ on a straight-line basis over their expected useful economic lives, which is 3 years.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Improvements to property - Straight line over the term of the lease
Plant and machinery - 20% on cost
Fixtures and fittings - 20% on cost
Motor vehicles - 25% on cost
Computer equipment - 33% on cost

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

Cost is calculated using the first-in, first-out method and includes all purchase, transport, and handling costs in bringing stocks to their present location and condition.

Financial instruments
Basic financial instruments are recognised at amortised cost.


Trimline Holdings Limited (Registered number: 13191917)

Notes to the Consolidated Financial Statements - continued
for the year ended 30 September 2024

2. ACCOUNTING POLICIES - continued
Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Income Statement, 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.


Foreign currencies
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

Hire purchase and leasing commitments
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

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

Going concern
At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future, which for the purposes of approving these financial statements is considered to be a period of at least 12 months from the approval of these financial statements. This expectation is supported by forecasts which have been prepared to 30 September 2028. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

3. EMPLOYEES AND DIRECTORS
30.9.24 30.9.23
Unaudited
£    £   
Wages and salaries 1,738,211 1,556,329
Social security costs 181,919 161,403
Other pension costs 68,855 153,975
1,988,985 1,871,707

Trimline Holdings Limited (Registered number: 13191917)

Notes to the Consolidated Financial Statements - continued
for the year ended 30 September 2024

3. EMPLOYEES AND DIRECTORS - continued

The average number of employees during the year was as follows:
30.9.24 30.9.23
Unaudited

Employees 33 33

The average number of employees by undertakings that were proportionately consolidated during the year was 33 (2023 - 33 ) .

30.9.24 30.9.23
Unaudited
£    £   
Directors' remuneration 215,546 192,975
Directors' pension contributions to money purchase schemes 26,380 123,302

The number of directors to whom retirement benefits were accruing was as follows:

Money purchase schemes 2 2

Information regarding the highest paid director for the year ended 30 September 2024 is as follows:
30.9.24

£   
Emoluments etc 98,257
Pension contributions to money purchase schemes (38,020 )

£47,795 of directors' remuneration has been capitalised within computer software intangible fixed assets. £167,751 has been recognised as an expense within administrative expenses in the income statement.

4. OPERATING PROFIT

The operating profit is stated after charging/(crediting):

30.9.24 30.9.23
Unaudited
£    £   
Hire of plant and machinery 13,076 34,774
Depreciation - owned assets 145,380 122,428
Profit on disposal of fixed assets (3,310 ) -
Goodwill amortisation 360,760 359,773
Computer software amortisation 52,436 26,249
Foreign exchange differences (19,160 ) (5,721 )
Fees payable for the audit of the company's financial statements 18,600 -
Operating lease expenses 326,855 192,385

5. INTEREST PAYABLE AND SIMILAR EXPENSES
30.9.24 30.9.23
Unaudited
£    £   
Bank interest 2,033 5,924
Bank loan interest 26,141 32,792
VAT & PAYE interest (32 ) -
28,142 38,716

Trimline Holdings Limited (Registered number: 13191917)

Notes to the Consolidated Financial Statements - continued
for the year ended 30 September 2024

6. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
30.9.24 30.9.23
Unaudited
£    £   
Current tax:
UK corporation tax 179,884 68
Prior year over/underprovision - (2,850 )
Total current tax 179,884 (2,782 )

Deferred tax 5,395 65,007
Tax on profit 185,279 62,225

UK corporation tax has been charged at 25 % (2023 - 19 %).

Reconciliation of total tax charge included in profit and loss
The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below:

30.9.24 30.9.23
Unaudited
£    £   
Profit before tax 624,489 317,112
Profit multiplied by the standard rate of corporation tax in the UK of 25 %
(2023 - 19 %)

156,122

60,251

Effects of:
Expenses not deductible for tax purposes 12,625 3,593
Income not taxable for tax purposes (181 ) (3,800 )
Depreciation in excess of capital allowances 99,512 19,533
Adjustments to tax charge in respect of previous periods - (2,850 )
Capitalised revenue expenditure (19,879 ) (14,909 )
R&D enhanced expenditure (68,315 ) (64,600 )
Deferred tax charge 5,395 65,007
Total tax charge 185,279 62,225

7. INDIVIDUAL INCOME STATEMENT

As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements.


8. DIVIDENDS
30.9.24 30.9.23
Unaudited
£    £   
B ORDINARY shares of £1 each
Interim 100,000 44,000

Trimline Holdings Limited (Registered number: 13191917)

Notes to the Consolidated Financial Statements - continued
for the year ended 30 September 2024

9. INTANGIBLE FIXED ASSETS

Group
Computer
Goodwill software Totals
£    £    £   
COST
At 1 October 2023 3,598,722 271,324 3,870,046
Additions - 79,515 79,515
At 30 September 2024 3,598,722 350,839 3,949,561
AMORTISATION
At 1 October 2023 929,497 124,000 1,053,497
Amortisation for year 360,760 52,436 413,196
At 30 September 2024 1,290,257 176,436 1,466,693
NET BOOK VALUE
At 30 September 2024 2,308,465 174,403 2,482,868
At 30 September 2023 2,669,225 147,324 2,816,549

10. TANGIBLE FIXED ASSETS

Group
Improvements Fixtures
to Plant and and
property machinery fittings
£    £    £   
COST
At 1 October 2023 1,007,437 83,874 44,516
Additions 64,778 13,174 21,162
Disposals - - -
At 30 September 2024 1,072,215 97,048 65,678
DEPRECIATION
At 1 October 2023 406,741 53,751 11,693
Charge for year 75,957 13,690 10,639
Eliminated on disposal - - -
At 30 September 2024 482,698 67,441 22,332
NET BOOK VALUE
At 30 September 2024 589,517 29,607 43,346
At 30 September 2023 600,696 30,123 32,823

Trimline Holdings Limited (Registered number: 13191917)

Notes to the Consolidated Financial Statements - continued
for the year ended 30 September 2024

10. TANGIBLE FIXED ASSETS - continued

Group

Motor Computer
vehicles equipment Totals
£    £    £   
COST
At 1 October 2023 38,067 188,602 1,362,496
Additions 61,890 42,955 203,959
Disposals - (3,364 ) (3,364 )
At 30 September 2024 99,957 228,193 1,563,091
DEPRECIATION
At 1 October 2023 38,067 123,450 633,702
Charge for year 2,578 42,516 145,380
Eliminated on disposal - (2,617 ) (2,617 )
At 30 September 2024 40,645 163,349 776,465
NET BOOK VALUE
At 30 September 2024 59,312 64,844 786,626
At 30 September 2023 - 65,152 728,794

11. FIXED ASSET INVESTMENTS

Company
Shares in
group
undertakings
£   
COST
At 1 October 2023
and 30 September 2024 8,233,918
NET BOOK VALUE
At 30 September 2024 8,233,918
At 30 September 2023 8,233,918

Trimline Holdings Limited (Registered number: 13191917)

Notes to the Consolidated Financial Statements - continued
for the year ended 30 September 2024

11. FIXED ASSET INVESTMENTS - continued

The group or the company's investments at the Balance Sheet date in the share capital of companies include the following:

Subsidiary

Trimline Limited
Registered office: Unit 2 Fulcrum 6, Solent Way, Whiteley, United Kingdom, PO15 7QQ
Nature of business: Marine interior outfitting
%
Class of shares: holding
Ordinary 100.00
30.9.24 30.9.23
£    £   
Aggregate capital and reserves 6,873,170 6,173,201
Profit for the year 799,969 614,660

The carrying value of the investment in Trimline Limited exceeds the aggregate capital and reserves of the company. This is not deemed to be indicative of impairment, nor is it indicative of a heightened going concern threat, since Trimline Limited continues to generate significant and consistent profits and pays out dividends which reduce its net assets but demonstrate the value of the investment.


12. STOCKS

Group
30.9.24 30.9.23
Unaudited
£    £   
Stocks 300,974 189,983
Work-in-progress 1,293,803 379,513
1,594,777 569,496

13. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group
30.9.24 30.9.23
Unaudited
£    £   
Trade debtors 631,075 1,193,810
Creditor payments on account 480,764 510,869
Other debtors 81,830 41,880
VAT 290,451 193,870
Prepayments and accrued income 2,097,494 335,036
3,581,614 2,275,465

Prepayments at 30 September 2024 includes £240,000 of legal costs - see note 21.

Trimline Holdings Limited (Registered number: 13191917)

Notes to the Consolidated Financial Statements - continued
for the year ended 30 September 2024

14. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
30.9.24 30.9.23 30.9.24 30.9.23
Unaudited Unaudited
£    £    £    £   
Bank loans and overdrafts (see note 16) 118,738 112,099 - -
Trade creditors 1,874,404 813,159 - -
Amounts owed to group undertakings - - 4,407,329 3,978,652
Tax 179,952 68 - -
Social security and other taxes 50,462 38,764 - -
Pension Control 9,729 7,707 - -
Other creditors 505,104 191,177 500,000 191,178
Directors' current accounts 40,302 766 - -
Accruals and deferred income 3,957,251 1,752,786 - -
6,735,942 2,916,526 4,907,329 4,169,830

15. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR

Group Company
30.9.24 30.9.23 30.9.24 30.9.23
Unaudited Unaudited
£    £    £    £   
Bank loans (see note 16) 116,243 234,982 - -
Other creditors 3,316,589 4,054,088 3,316,589 4,054,088
3,432,832 4,289,070 3,316,589 4,054,088

16. LOANS

An analysis of the maturity of loans is given below:

Group
30.9.24 30.9.23
Unaudited
£    £   
Amounts falling due within one year or on demand:
Bank loans 118,738 112,099
Amounts falling due between one and two years:
Bank loans - 1-2 years 87,077 118,738
Amounts falling due between two and five years:
Bank loans - 2-5 years 29,166 116,244

17. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Trimline Holdings Limited (Registered number: 13191917)

Notes to the Consolidated Financial Statements - continued
for the year ended 30 September 2024

Group
Non-cancellable operating leases
30.9.24 30.9.23
Unaudited
£    £   
Within one year 239,772 257,622
Between one and five years 915,200 915,200
In more than five years 648,267 915,200
1,803,239 2,088,022

18. SECURED DEBTS

The following secured debts are included within creditors:

Group
30.9.24 30.9.23
Unaudited
£    £   
Bank loans 234,981 347,081

The bank loans are Government backed under the terms of the Coronavirus Business Interruption Loan Scheme (CBILS).

19. PROVISIONS FOR LIABILITIES

Group
30.9.24 30.9.23
Unaudited
£    £   
Deferred tax
Accelerated capital allowances 88,218 82,823

Group
Deferred
tax
£   
Balance at 1 October 2023 82,823
Charge to Income Statement during year 5,395
Balance at 30 September 2024 88,218

20. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 30.9.24 30.9.23
value: £    £   
2,500 A ORDINARY £1 2,500 2,500
7,500 B ORDINARY £1 7,500 7,500
10,000 10,000

Trimline Holdings Limited (Registered number: 13191917)

Notes to the Consolidated Financial Statements - continued
for the year ended 30 September 2024

21. CONTINGENT ASSETS AND LIABILITIES

Insurance Litigation with the company's insurer
On 20 December 2022, a fire occurred at newly leased premises of Trimline Limited in Whiteley, resulting in significant damage to stock, contents, tools, and equipment. The site was added to the company’s business combined insurance policy in August 2022. As at 11 September 2025, the company's insurer has accepted liability to the value of £450,000. This has been accepted by Trimline Limited.
As of the balance sheet date, legal proceedings were ongoing hence this constitutes a contingent asset under FRS 102 as at the year ended 30 September 2024.
As at 30 September 2024, £240,000 of incurred legal costs have been deferred and recognised within prepayments, representing costs incurred in support of the claim to be recognised in the year ended 30 September 2025 in line with the insurance income. Deferral of expenditure is appropriate given the award exceeds this.

22. RELATED PARTY DISCLOSURES

At the balance sheet date £40,302 (2023: £766) was owed to the directors.

ND Farrell is a director of NJJB Investments Limited. During the year the company paid NJJB Investments Limited for services totalling £25,125 (2023 - £25,125). No amounts were outstanding at the balance sheet date (2023: £nil).

23. ULTIMATE CONTROLLING PARTY

The directors regard there to be no ultimate controlling party.