| 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 |
| 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: |
| SECRETARY: |
| REGISTERED OFFICE: |
| REGISTERED NUMBER: |
| SENIOR STATUTORY AUDITOR: | John Perry |
| AUDITORS: |
| 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: |
| 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. |
| 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: |
| 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. |
| for and on behalf of |
| Fitzroy House |
| Crown Street |
| Ipswich |
| Suffolk |
| IP1 3LG |
| 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 |
| 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 |
| CREDITORS |
| Amounts falling due within one year | 14 |
| NET CURRENT LIABILITIES | ( |
) | ( |
) |
| TOTAL ASSETS LESS CURRENT LIABILITIES |
| CREDITORS |
| Amounts falling due after more than one year |
15 |
| NET ASSETS |
| CAPITAL AND RESERVES |
| Called up share capital | 20 |
| SHAREHOLDERS' FUNDS |
| Company's profit for the financial year | 100,000 | 44,000 |
| The financial statements were approved by the Board of Directors and authorised for issue on |
| 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 |
| Changes in equity |
| Dividends | - | ( |
) | ( |
) |
| Total comprehensive income | - |
| Balance at 30 September 2023 |
| Changes in equity |
| Dividends | - | ( |
) | ( |
) |
| Total comprehensive income | - |
| Balance at 30 September 2024 |
| 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 |
| The presentation currency of the financial statements is the Pound Sterling (£). |
| 2. | ACCOUNTING POLICIES |
| Basis of preparing the financial statements |
| 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 |
| 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. |
| 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 |
| Improvements to property | - |
| Plant and machinery | - |
| Fixtures and fittings | - |
| Motor vehicles | - |
| Computer equipment | - |
| 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 |
| 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 |
| NET BOOK VALUE |
| At 30 September 2024 |
| At 30 September 2023 |
| 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 |
| Registered office: Unit 2 Fulcrum 6, Solent Way, Whiteley, United Kingdom, PO15 7QQ |
| Nature of business: |
| % |
| Class of shares: | holding |
| 30.9.24 | 30.9.23 |
| £ | £ |
| Aggregate capital and reserves |
| Profit for the year |
| 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 | - | - |
| 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 |
| Directors' current accounts | 40,302 | 766 | - | - |
| Accruals and deferred income | 3,957,251 | 1,752,786 |
| 6,735,942 | 2,916,526 |
| 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 |
| 3,432,832 | 4,289,070 |
| 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: | £ | £ |
| A ORDINARY | £1 | 2,500 | 2,500 |
| 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. |