Worell Ltd SC580536 false 2024-11-30 2025-11-28 2025-11-28 The principal activity of the company is of a holding company. Digita Accounts Production Advanced 6.30.9574.0 true false false true false false false false SC580536 2024-11-30 2025-11-28 SC580536 2025-11-28 SC580536 bus:OrdinaryShareClass1 2025-11-28 SC580536 core:CurrentFinancialInstruments 2025-11-28 SC580536 core:CurrentFinancialInstruments core:WithinOneYear 2025-11-28 SC580536 core:Non-currentFinancialInstruments 2025-11-28 SC580536 core:Non-currentFinancialInstruments core:AfterOneYear 2025-11-28 SC580536 core:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments 2025-11-28 SC580536 core:ProvisionsForImpairmentInvestments 2025-11-28 SC580536 1 2025-11-28 SC580536 bus:SmallEntities 2024-11-30 2025-11-28 SC580536 bus:AuditExemptWithAccountantsReport 2024-11-30 2025-11-28 SC580536 bus:FilletedAccounts 2024-11-30 2025-11-28 SC580536 bus:SmallCompaniesRegimeForAccounts 2024-11-30 2025-11-28 SC580536 bus:RegisteredOffice 2024-11-30 2025-11-28 SC580536 bus:Director1 2024-11-30 2025-11-28 SC580536 bus:Director2 2024-11-30 2025-11-28 SC580536 bus:OrdinaryShareClass1 2024-11-30 2025-11-28 SC580536 bus:PrivateLimitedCompanyLtd 2024-11-30 2025-11-28 SC580536 core:Goodwill 2024-11-30 2025-11-28 SC580536 core:FurnitureFittings 2024-11-30 2025-11-28 SC580536 core:FurnitureFittingsToolsEquipment 2024-11-30 2025-11-28 SC580536 core:PlantMachinery 2024-11-30 2025-11-28 SC580536 core:AllSubsidiaries 2024-11-30 2025-11-28 SC580536 core:Subsidiary1 2024-11-30 2025-11-28 SC580536 core:Subsidiary1 1 2024-11-30 2025-11-28 SC580536 core:Subsidiary1 countries:Scotland 2024-11-30 2025-11-28 SC580536 core:Subsidiary2 2024-11-30 2025-11-28 SC580536 core:Subsidiary2 1 2024-11-30 2025-11-28 SC580536 core:Subsidiary2 countries:Scotland 2024-11-30 2025-11-28 SC580536 core:Subsidiary3 2024-11-30 2025-11-28 SC580536 core:Subsidiary3 1 2024-11-30 2025-11-28 SC580536 core:Subsidiary3 countries:Scotland 2024-11-30 2025-11-28 SC580536 core:Subsidiary4 2024-11-30 2025-11-28 SC580536 core:Subsidiary4 1 2024-11-30 2025-11-28 SC580536 core:Subsidiary4 countries:Scotland 2024-11-30 2025-11-28 SC580536 1 2024-11-30 2025-11-28 SC580536 1 2024-11-30 2025-11-28 SC580536 countries:Scotland 2024-11-30 2025-11-28 SC580536 core:CostValuation 2024-11-29 SC580536 core:ProvisionsForImpairmentInvestments 2024-11-29 SC580536 2023-12-02 2024-11-29 SC580536 2024-11-29 SC580536 bus:OrdinaryShareClass1 2024-11-29 SC580536 core:CurrentFinancialInstruments 2024-11-29 SC580536 core:CurrentFinancialInstruments core:WithinOneYear 2024-11-29 SC580536 core:Non-currentFinancialInstruments 2024-11-29 SC580536 core:Non-currentFinancialInstruments core:AfterOneYear 2024-11-29 SC580536 1 2024-11-29 SC580536 core:Subsidiary1 1 2023-12-02 2024-11-29 SC580536 core:Subsidiary2 1 2023-12-02 2024-11-29 SC580536 core:Subsidiary3 1 2023-12-02 2024-11-29 SC580536 core:Subsidiary4 1 2023-12-02 2024-11-29 iso4217:GBP xbrli:pure xbrli:shares

Registration number: SC580536

Worell Ltd

Unaudited Filleted Financial Statements

for the Period from 30 November 2024 to 28 November 2025

 

Worell Ltd

Contents

Company Information

1

Statement of Financial Position

2 to 3

Notes to the Unaudited Financial Statements

4 to 11

 

Worell Ltd

Company Information

Directors

Mr Ian Tatnell

Mr Ian Worf

Registered office

7A Nobel Road
Wester Gourdie Ind. Estate
DUNDEE
DD2 4UH

Solicitors

Morton Fraser
145 St. Vincent Street
GLASGOW
G2 5JF

Accountants

Morris & Young
6 Atholl Crescent
PERTH
PH1 5JN

 

Worell Ltd

(Registration number: SC580536)
Statement of Financial Position as at 28 November 2025

Note

28 November
2025
£

29 November
2024
£

Fixed assets

 

Investments

4

4,804,728

6,804,728

Current assets

 

Debtors

5

5,870

13,872

Cash at bank and in hand

 

960

1,046

 

6,830

14,918

Creditors: Amounts falling due within one year

6

(1,013,973)

(821,391)

Net current liabilities

 

(1,007,143)

(806,473)

Total assets less current liabilities

 

3,797,585

5,998,255

Creditors: Amounts falling due after more than one year

6

(1,591,327)

(1,778,783)

Net assets

 

2,206,258

4,219,472

Capital and reserves

 

Called up share capital

7

1,322,968

1,322,968

Retained earnings

883,290

2,896,504

Shareholders' funds

 

2,206,258

4,219,472

For the financial period ending 28 November 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the period in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These accounts have been prepared in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with the provisions of FRS 102 Section 1A.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

 

Worell Ltd

(Registration number: SC580536)
Statement of Financial Position as at 28 November 2025

Approved and authorised by the Board on 28 August 2026 and signed on its behalf by:
 

.........................................
Mr Ian Tatnell
Director

.........................................
Mr Ian Worf
Director

 

Worell Ltd

Notes to the Unaudited Financial Statements for the Period from 30 November 2024 to 28 November 2025

1

General information

The company is a private company limited by share capital, incorporated in Scotland.

The address of its registered office is:
7A Nobel Road
Wester Gourdie Ind. Estate
DUNDEE
DD2 4UH

These financial statements were authorised for issue by the Board on 28 August 2026.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements were prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities -'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland and the Companies Act 2006' ( as applicable to Companies subject to the small Companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Summary of disclosure exemptions

The company is part of a small group. The company has taken advantage of the exemption provided by Section 399 of the Companies Act 2006 to not prepare consolidated accounts.

Going concern

These accounts have been prepared having regard to the group's trading forecasts. These forecasts include detailed cashflow projections.

Notwithstanding the above, given the current economic environment, there remains a risk that the external trading environment may be worse than currently envisaged, and as a result, the directors have also reviewed forecasts which include sensitivities that make allowance for that risk. Should such a scenario arise, the directors have confidence that they have adequate liquidity to ensure that the group can meet its liabilities as they fall due for the foreseeable future.

Given all of the above the directors consider that it is appropriate to prepare these accounts on a going concern basis.

 

Worell Ltd

Notes to the Unaudited Financial Statements for the Period from 30 November 2024 to 28 November 2025

Foreign currency transactions and balances

At the end of each year the weighted average exchange rate purchased in the preceding twelve months is calculated. This rate is used to recalculate the standard cost which is then applied to foreign currency transactions. Exchange differences are realised to the Income Statement at the point of payment during the year. At the year end, individual balances are restated for exchange movements only where the net impact of all restatements would be material.

Tax

The tax expense for the period comprises current tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Depreciation

Asset class

Depreciation method and rate

Plant & machinery

20% reducing balance

Fixtures & fittings

33% reducing balance

Computer equipment

33% reducing balance

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

 

Worell Ltd

Notes to the Unaudited Financial Statements for the Period from 30 November 2024 to 28 November 2025

Asset class

Amortisation method and rate

Goodwill

10% straight line

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.


Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the group will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stock is valued at the lower of cost and net realisable value. Costs represents materials, freight and handling charges. Net realisable value is based on estimated selling price, less further costs expected to be incurred to completion or disposal.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the group does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price.

 

Worell Ltd

Notes to the Unaudited Financial Statements for the Period from 30 November 2024 to 28 November 2025

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Financial instruments

Classification
The group and company only have financial assets and liabilities of a kind that would qualify as basic financial instruments which are recognised at their transaction value and subsequently measured at their settlement value.
 

3

Staff numbers

The average number of persons employed by the company (including directors) during the period, was 0 (2024 - 0).

 

Worell Ltd

Notes to the Unaudited Financial Statements for the Period from 30 November 2024 to 28 November 2025

4

Investments

28 November
2025
£

29 November
2024
£

Investments in subsidiaries

4,804,728

6,804,728

Subsidiaries

£

Cost or valuation

At 30 November 2024

6,841,668

Provision

At 30 November 2024

36,940

Provision

2,000,000

At 28 November 2025

2,036,940

Carrying amount

At 28 November 2025

4,804,728

At 29 November 2024

6,804,728

Details of undertakings

Details of the investments (including principal place of business of unincorporated entities) in which the company holds 20% or more of the nominal value of any class of share capital are as follows:

Undertaking

Registered office

Holding

Proportion of voting rights and shares held

2025

2024

Subsidiary undertakings

Gourdie Limited

7A Nobel Road, Wester Gourdie Industrial Estate, DUNDEE, DD2 4UH

Scotland

Ordinary shares

100%

100%

Wemyss Fabrics (Holdings) Limited

7A Nobel Road, Wester Gourdie Industrial Estate, DUNDEE, DD2 4UH

Scotland

Ordinary shares

100%

100%

 

Worell Ltd

Notes to the Unaudited Financial Statements for the Period from 30 November 2024 to 28 November 2025

Undertaking

Registered office

Holding

Proportion of voting rights and shares held

Wemyss Weavecraft Limited

7A Nobel Road, Wester Gourdie Industrial Estate, DUNDEE, DD2 4UH

Scotland

Ordinary shares

100%

100%

Sekers Fabrics Limited

7A Nobel Road, Wester Gourdie Industrial Estate, DUNDEE, DD2 4UH

Scotland

Ordinary shares

100%

100%

Subsidiary undertakings

Gourdie Limited

The principal activity of Gourdie Limited is holding company.

Wemyss Fabrics (Holdings) Limited

The principal activity of Wemyss Fabrics (Holdings) Limited is holding company.

Wemyss Weavecraft Limited

The principal activity of Wemyss Weavecraft Limited is dormant.

Sekers Fabrics Limited

The principal activity of Sekers Fabrics Limited is textile distribution.

5

Debtors

Current

Note

28 November
2025
£

29 November
2024
£

Amounts owed by related parties

9

4,080

4,080

Other debtors

 

1,790

9,792

   

5,870

13,872

 

Worell Ltd

Notes to the Unaudited Financial Statements for the Period from 30 November 2024 to 28 November 2025

6

Creditors

Creditors: amounts falling due within one year

Note

28 November
2025
£

29 November
2024
£

Due within one year

 

Loans and borrowings

8

46,667

80,000

Amounts owed to group undertakings and undertakings in which the company has a participating interest

9

961,703

692,821

Taxation and social security

 

854

13,666

Accruals and deferred income

 

2,501

2,501

Other creditors

 

2,248

32,403

 

1,013,973

821,391

Creditors: amounts falling due after more than one year

Note

28 November
2025
£

29 November
2024
£

Due after one year

 

Loans and borrowings

8

1,591,327

1,778,783

7

Share capital

Allotted, called up and fully paid shares

28 November
2025

29 November
2024

No.

£

No.

£

Ordinary shares of £1 each

1,322,968

1,322,968

1,322,968

1,322,968

       
 

Worell Ltd

Notes to the Unaudited Financial Statements for the Period from 30 November 2024 to 28 November 2025

8

Loans and borrowings

Non-current loans and borrowings

28 November
2025
£

29 November
2024
£

Bank borrowings

-

46,667

Other borrowings

1,591,327

1,732,116

1,591,327

1,778,783

Current loans and borrowings

28 November
2025
£

29 November
2024
£

Bank borrowings

46,667

80,000

Bank borrowings

CBILS loan is denominated in £ with a nominal interest rate of 3.49%, and the final instalment is due on 1 August 2026. The carrying amount at period end is £46,667 (2024 - £126,667).

9

Related party transactions

Summary of transactions with subsidiaries

The company is exempt from disclosing related party transactions with its subsidiary companies as they are all wholly owned.
 

10

Parent and ultimate parent undertaking

There is no ultimate controlling party as both shareholders have equal control.