IRIS Accounts Production v25.4.0.155 06720975 Board of Directors 1.1.24 31.12.24 31.12.24 false true false false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh067209752023-12-31067209752024-12-31067209752024-01-012024-12-31067209752022-12-31067209752023-01-012023-12-31067209752023-12-3106720975ns15:EnglandWales2024-01-012024-12-3106720975ns14:PoundSterling2024-01-012024-12-3106720975ns10:Director12024-01-012024-12-3106720975ns10:PrivateLimitedCompanyLtd2024-01-012024-12-3106720975ns10:SmallEntities2024-01-012024-12-3106720975ns10:AuditExempt-NoAccountantsReport2024-01-012024-12-3106720975ns10:SmallCompaniesRegimeForDirectorsReport2024-01-012024-12-3106720975ns10:SmallCompaniesRegimeForAccounts2024-01-012024-12-3106720975ns10:FullAccounts2024-01-012024-12-310672097512024-01-012024-12-3106720975ns10:Director32024-01-012024-12-3106720975ns10:RegisteredOffice2024-01-012024-12-3106720975ns5:CurrentFinancialInstruments2024-12-3106720975ns5:CurrentFinancialInstruments2023-12-3106720975ns5:Non-currentFinancialInstruments2024-12-3106720975ns5:Non-currentFinancialInstruments2023-12-3106720975ns5:ShareCapital2024-12-3106720975ns5:ShareCapital2023-12-3106720975ns5:SharePremium2024-12-3106720975ns5:SharePremium2023-12-3106720975ns5:RetainedEarningsAccumulatedLosses2024-12-3106720975ns5:RetainedEarningsAccumulatedLosses2023-12-3106720975ns5:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3106720975ns5:OwnedOrFreeholdAssetsns5:LandBuildings2024-01-012024-12-3106720975ns5:PlantMachinery2024-01-012024-12-3106720975ns5:MotorVehicles2024-01-012024-12-3106720975ns5:PatentsTrademarksLicencesConcessionsSimilar2023-12-3106720975ns5:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-12-3106720975ns5:PatentsTrademarksLicencesConcessionsSimilar2024-01-012024-12-3106720975ns5:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-01-012024-12-3106720975ns5:PatentsTrademarksLicencesConcessionsSimilar2024-12-3106720975ns5:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-12-3106720975ns5:PatentsTrademarksLicencesConcessionsSimilar2023-12-3106720975ns5:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-12-3106720975ns5:LandBuildings2023-12-3106720975ns5:PlantMachinery2023-12-3106720975ns5:MotorVehicles2023-12-3106720975ns5:LandBuildings2024-01-012024-12-3106720975ns5:LandBuildings2024-12-3106720975ns5:PlantMachinery2024-12-3106720975ns5:MotorVehicles2024-12-3106720975ns5:LandBuildings2023-12-3106720975ns5:PlantMachinery2023-12-3106720975ns5:MotorVehicles2023-12-3106720975ns5:WithinOneYearns5:CurrentFinancialInstruments2024-12-3106720975ns5:WithinOneYearns5:CurrentFinancialInstruments2023-12-3106720975ns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2024-12-3106720975ns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2023-12-3106720975ns10:Director112023-12-3106720975ns10:Director112022-12-3106720975ns10:Director112024-01-012024-12-3106720975ns10:Director112023-01-012023-12-3106720975ns10:Director112024-12-3106720975ns10:Director112023-12-31
REGISTERED NUMBER: 06720975 (England and Wales)




















Unaudited Financial Statements

for the Year Ended 31 December 2024

for

Thornley Kelham Ltd.

Thornley Kelham Ltd. (Registered number: 06720975)






Contents of the Financial Statements
for the Year Ended 31 December 2024




Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4


Thornley Kelham Ltd.

Company Information
for the Year Ended 31 December 2024







DIRECTORS: S C Thornley
P Van de Riet





REGISTERED OFFICE: Drake House
Lakeside Business Park
South Cerney
Cirencester
Glos
GL7 5XL





REGISTERED NUMBER: 06720975 (England and Wales)

Thornley Kelham Ltd. (Registered number: 06720975)

Balance Sheet
31 December 2024

2024 2023
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 4 1,754,116 745,248
Tangible assets 5 269,582 315,685
2,023,698 1,060,933

CURRENT ASSETS
Stocks 1,749,711 2,101,839
Debtors 6 1,161,635 607,253
Cash at bank and in hand 384,523 125,438
3,295,869 2,834,530
CREDITORS
Amounts falling due within one year 7 4,906,505 4,087,741
NET CURRENT LIABILITIES (1,610,636 ) (1,253,211 )
TOTAL ASSETS LESS CURRENT
LIABILITIES

413,062

(192,278

)

CREDITORS
Amounts falling due after more than one
year

8

(313,394

)

(106,641

)

PROVISIONS FOR LIABILITIES (20,192 ) (41,316 )
NET ASSETS/(LIABILITIES) 79,476 (340,235 )

CAPITAL AND RESERVES
Called up share capital 198 158
Share premium 1,822,748 322,788
Retained earnings (1,743,470 ) (663,181 )
79,476 (340,235 )

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 December 2024.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 December 2024 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

Thornley Kelham Ltd. (Registered number: 06720975)

Balance Sheet - continued
31 December 2024


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

In accordance with Section 444 of the Companies Act 2006, the Statement of Income and Retained Earnings has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 23 December 2025 and were signed on its behalf by:





S C Thornley - Director


Thornley Kelham Ltd. (Registered number: 06720975)

Notes to the Financial Statements
for the Year Ended 31 December 2024

1. STATUTORY INFORMATION

Thornley Kelham Ltd. 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 Company 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" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

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

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.

Patents and licences are being amortised evenly over their estimated useful life of ten years.

Development costs are being amortised evenly over their estimated useful life of twenty years.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Freehold property - 25% on straight line basis
Plant and machinery - 25% on straight line basis
Motor vehicles - 25% on straight line basis

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.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Statement of Income and Retained Earnings, 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.

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.

Thornley Kelham Ltd. (Registered number: 06720975)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2024

2. ACCOUNTING POLICIES - continued

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

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 34 (2023 - 31 ) .

4. INTANGIBLE FIXED ASSETS
Patents
and Development
licences costs Totals
£    £    £   
COST
At 1 January 2024 140,365 916,915 1,057,280
Additions - 1,125,000 1,125,000
At 31 December 2024 140,365 2,041,915 2,182,280
AMORTISATION
At 1 January 2024 40,940 271,092 312,032
Amortisation for year 14,036 102,096 116,132
At 31 December 2024 54,976 373,188 428,164
NET BOOK VALUE
At 31 December 2024 85,389 1,668,727 1,754,116
At 31 December 2023 99,425 645,823 745,248

5. TANGIBLE FIXED ASSETS
Freehold Plant and Motor
property machinery vehicles Totals
£    £    £    £   
COST
At 1 January 2024 369,541 396,690 58,951 825,182
Additions - 2,403 - 2,403
Disposals - (6,356 ) - (6,356 )
At 31 December 2024 369,541 392,737 58,951 821,229
DEPRECIATION
At 1 January 2024 183,750 321,900 3,847 509,497
Charge for year 22,340 19,328 6,814 48,482
Eliminated on disposal - (6,332 ) - (6,332 )
At 31 December 2024 206,090 334,896 10,661 551,647
NET BOOK VALUE
At 31 December 2024 163,451 57,841 48,290 269,582
At 31 December 2023 185,791 74,790 55,104 315,685

Thornley Kelham Ltd. (Registered number: 06720975)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2024

6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Trade debtors 159,540 237,184
Provision for doubtful debts (1,808 ) (1,808 )
Other debtors 7,683 5,000
Lease deposit 2,266 2,266
Tax 94,530 260,106
VAT 49,777 51,095
Called up share capital not paid 807,719 -
Prepayments and accrued income 41,928 53,410
1,161,635 607,253

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Bank loans and overdrafts 50,000 50,000
Hire purchase contracts 13,445 10,303
Trade creditors 168,322 145,474
Amounts owed to group undertakings - 38,640
Tax 6,779 -
Social security and other taxes 29,455 30,391
Other creditors 379,600 18,262
Directors' current accounts - 251,907
Accruals and deferred income 4,258,904 3,542,764
4,906,505 4,087,741

8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2024 2023
£    £   
Bank loans - 1-2 years 29,167 79,167
Hire purchase contracts 12,227 27,474
Amounts owed to group undertakings 36,000 -
Directors' loan accounts 236,000 -
313,394 106,641

9. DIRECTORS' ADVANCES, CREDITS AND GUARANTEES

The following advances and credits to a director subsisted during the years ended 31 December 2024 and 31 December 2023:

2024 2023
£    £   
S C Thornley
Balance outstanding at start of year (251,907 ) (242,467 )
Amounts advanced - (9,440 )
Amounts repaid 15,907 -
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year (236,000 ) (251,907 )