Registration number:
Worell Ltd
for the Period from 30 November 2024 to 28 November 2025
Worell Ltd
Contents
|
Company Information |
|
|
Statement of Financial Position |
|
|
Notes to the Unaudited Financial Statements |
Worell Ltd
Company Information
|
Directors |
Mr Ian Tatnell Mr Ian Worf |
|
Registered office |
|
|
Solicitors |
|
|
Accountants |
|
Worell Ltd
(Registration number: SC580536)
Statement of Financial Position as at 28 November 2025
|
Note |
28 November |
29 November |
|
|
Fixed assets |
|||
|
Investments |
|
|
|
|
Current assets |
|||
|
Debtors |
|
|
|
|
Cash at bank and in hand |
|
|
|
|
|
|
||
|
Creditors: Amounts falling due within one year |
( |
( |
|
|
Net current liabilities |
( |
( |
|
|
Total assets less current liabilities |
|
|
|
|
Creditors: Amounts falling due after more than one year |
( |
( |
|
|
Net assets |
|
|
|
|
Capital and reserves |
|||
|
Called up share capital |
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 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
|
......................................... |
|
......................................... |
Worell Ltd
Notes to the Unaudited Financial Statements for the Period from 30 November 2024 to 28 November 2025
|
General information |
The company is a private company limited by share capital, incorporated in Scotland.
The address of its registered office is:
These financial statements were authorised for issue by the
|
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
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
|
Staff numbers |
The average number of persons employed by the company (including directors) during the period, was
Worell Ltd
Notes to the Unaudited Financial Statements for the Period from 30 November 2024 to 28 November 2025
|
Investments |
|
28 November |
29 November |
|
|
Investments in subsidiaries |
|
|
|
Subsidiaries |
£ |
|
Cost or valuation |
|
|
At 30 November 2024 |
|
|
Provision |
|
|
At 30 November 2024 |
|
|
Provision |
|
|
At 28 November 2025 |
|
|
Carrying amount |
|
|
At 28 November 2025 |
|
|
At 29 November 2024 |
|
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 |
||||
|
|
7A Nobel Road, Wester Gourdie Industrial Estate, DUNDEE, DD2 4UH Scotland |
|
|
|
|
|
7A Nobel Road, Wester Gourdie Industrial Estate, DUNDEE, DD2 4UH Scotland |
|
|
|
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 |
|
|
|
7A Nobel Road, Wester Gourdie Industrial Estate, DUNDEE, DD2 4UH Scotland |
|
|
|
|
|
7A Nobel Road, Wester Gourdie Industrial Estate, DUNDEE, DD2 4UH Scotland |
|
|
|
|
Subsidiary undertakings |
|
Gourdie Limited The principal activity of Gourdie Limited is |
|
Wemyss Fabrics (Holdings) Limited The principal activity of Wemyss Fabrics (Holdings) Limited is |
|
Wemyss Weavecraft Limited The principal activity of Wemyss Weavecraft Limited is |
|
Sekers Fabrics Limited The principal activity of Sekers Fabrics Limited is |
|
Debtors |
|
Current |
Note |
28 November |
29 November |
|
Amounts owed by related parties |
|
|
|
|
Other debtors |
|
|
|
|
|
|
Worell Ltd
Notes to the Unaudited Financial Statements for the Period from 30 November 2024 to 28 November 2025
|
Creditors |
Creditors: amounts falling due within one year
|
Note |
28 November |
29 November |
|
|
Due within one year |
|||
|
Loans and borrowings |
|
|
|
|
Amounts owed to group undertakings and undertakings in which the company has a participating interest |
|
|
|
|
Taxation and social security |
|
|
|
|
Accruals and deferred income |
|
|
|
|
Other creditors |
|
|
|
|
|
|
Creditors: amounts falling due after more than one year
|
Note |
28 November |
29 November |
|
|
Due after one year |
|||
|
Loans and borrowings |
|
|
|
Share capital |
Allotted, called up and fully paid shares
|
28 November |
29 November |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
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
|
Loans and borrowings |
Non-current loans and borrowings
|
28 November |
29 November |
|
|
Bank borrowings |
- |
|
|
Other borrowings |
|
|
|
|
|
|
Current loans and borrowings
|
28 November |
29 November |
|
|
Bank borrowings |
|
|
Bank borrowings
|
|
|
Related party transactions |
Summary of transactions with subsidiaries
|
Parent and ultimate parent undertaking |