Company registration number 11453322 (England and Wales)
TDN SMITH LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2025
PAGES FOR FILING WITH REGISTRAR
TDN SMITH LTD
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
TDN SMITH LTD
BALANCE SHEET
AS AT 31 JULY 2025
31 July 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
-
0
-
0
Tangible assets
3
29
59
Investment property
4
228,300
-
0
Investments
5
40
-
0
228,369
59
Current assets
Debtors
6
337
227
Cash at bank and in hand
976
66,795
1,313
67,022
Creditors: amounts falling due within one year
7
(60,827)
(70,993)
Net current liabilities
(59,514)
(3,971)
Total assets less current liabilities
168,855
(3,912)
Creditors: amounts falling due after more than one year
8
(163,885)
(4,345)
Provisions for liabilities
(6)
(10)
Net assets/(liabilities)
4,964
(8,267)
Capital and reserves
Called up share capital
2
2
Profit and loss reserves
4,962
(8,269)
Total equity
4,964
(8,267)

The notes on pages 3 to 8 form part of these financial statements.

TDN SMITH LTD
BALANCE SHEET (CONTINUED)
AS AT 31 JULY 2025
31 July 2025
- 2 -

For the financial year ended 31 July 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

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

The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

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

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

The financial statements were approved and signed by the director and authorised for issue on 5 February 2026
Mr T D Smith
Director
Company registration number 11453322 (England and Wales)
TDN SMITH LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2025
- 3 -
1
Accounting policies
Company information

TDN Smith Ltd is a private company limited by shares incorporated in England and Wales. The registered office is 1 Holly Tree Close, Ewloe, Deeside, Flintshire, CH5 3AQ.

1.1
Basis of preparation

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

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

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Revenue

Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer (usually on despatch of the goods); the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity; and the costs incurred or to be incurred in respect of the transactions can be measured reliably.

1.3
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Fixtures and fittings
25% Reducing balance
Computer Equipment
33% Straight line

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.4
Investment property

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value a t the reporting end date. Changes in fair value are recognised in profit or loss.

1.5
Fixed asset investments

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

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

TDN SMITH LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025
1
Accounting policies
(Continued)
- 4 -

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

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

1.6
Impairment of fixed assets

A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date.

When it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that are largely independent of the cash inflows from other assets or groups of assets.

1.7
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

TDN SMITH LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025
1
Accounting policies
(Continued)
- 5 -
Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future paymen ts discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. A m ounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.9
Equity instruments

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

1.10
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

TDN SMITH LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025
1
Accounting policies
(Continued)
- 6 -
1.12
Government grants

Government grants are recognised at the fair value of the asset receive d or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

2
Employees

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

2025
2024
Number
Number
Total
1
1
3
Tangible fixed assets
Fixtures and fittings
Computer Equipment
Total
£
£
£
Cost
At 1 August 2024 and 31 July 2025
221
5,130
5,351
Depreciation and impairment
At 1 August 2024
182
5,110
5,292
Depreciation charged in the year
10
20
30
At 31 July 2025
192
5,130
5,322
Carrying amount
At 31 July 2025
29
-
0
29
At 31 July 2024
39
20
59
4
Investment property
2025
£
Fair value
At 1 August 2024
-
0
Additions
228,300
At 31 July 2025
228,300

The fair value of the investment property has been arrived at on the basis of a valuation carried out at the year end by the director. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

TDN SMITH LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025
- 7 -
5
Fixed asset investments
2025
2024
£
£
Shares in group undertakings and participating interests
40
-
0
Movements in fixed asset investments
Shares in associates
£
Cost or valuation
At 1 August 2024
-
Additions
40
At 31 July 2025
40
Carrying amount
At 31 July 2025
40
At 31 July 2024
-
6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Other debtors
337
227
7
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
2,621
2,557
Corporation tax
103
103
Other creditors
58,103
68,333
60,827
70,993
8
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
162,225
-
0
Other creditors
1,660
4,345
163,885
4,345
9
Directors' transactions
TDN SMITH LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025
9
Directors' transactions
(Continued)
- 8 -
Advances
% Rate
Opening balance
Amounts advanced
Closing balance
£
£
£
Mr T D Smith -
-
(67,520)
11,918
(55,602)
(67,520)
11,918
(55,602)
2025-07-31 2024-08-01 false false false 05 February 2026 CCH Software CCH Accounts Production 2025.300 No description of principal activity Mr T D Smith 11453322 2024-08-01 2025-07-31 11453322 2025-07-31 11453322 2024-07-31 11453322 core:FurnitureFittings 2025-07-31 11453322 core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment 2025-07-31 11453322 core:FurnitureFittings 2024-07-31 11453322 core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment 2024-07-31 11453322 core:CurrentFinancialInstruments 2025-07-31 11453322 core:CurrentFinancialInstruments 2024-07-31 11453322 core:Non-currentFinancialInstruments 2025-07-31 11453322 core:Non-currentFinancialInstruments 2024-07-31 11453322 core:ShareCapital 2025-07-31 11453322 core:ShareCapital 2024-07-31 11453322 core:RetainedEarningsAccumulatedLosses 2025-07-31 11453322 core:RetainedEarningsAccumulatedLosses 2024-07-31 11453322 bus:Director1 2024-08-01 2025-07-31 11453322 core:FurnitureFittings 2024-08-01 2025-07-31 11453322 core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment 2024-08-01 2025-07-31 11453322 2023-08-01 2024-07-31 11453322 core:FurnitureFittings 2024-07-31 11453322 core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment 2024-07-31 11453322 2024-07-31 11453322 core:CurrentFinancialInstruments core:WithinOneYear 2025-07-31 11453322 core:CurrentFinancialInstruments core:WithinOneYear 2024-07-31 11453322 bus:PrivateLimitedCompanyLtd 2024-08-01 2025-07-31 11453322 bus:SmallCompaniesRegimeForAccounts 2024-08-01 2025-07-31 11453322 bus:FRS102 2024-08-01 2025-07-31 11453322 bus:AuditExemptWithAccountantsReport 2024-08-01 2025-07-31 11453322 bus:FullAccounts 2024-08-01 2025-07-31 xbrli:pure xbrli:shares iso4217:GBP