TN_ENTERPRISES_LTD - Accounts


TN ENTERPRISES LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2020
Company Registration No. SC533924 (Scotland)
PAGES FOR FILING WITH REGISTRAR
TN ENTERPRISES LTD
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 11
TN ENTERPRISES LTD
BALANCE SHEET
AS AT
31 OCTOBER 2020
31 October 2020
- 1 -
2020
2019
Notes
£
£
£
£
Fixed assets
Intangible assets
3
264,266
285,095
Tangible assets
4
448,826
423,145
Investments
5
560,399
560,399
1,273,491
1,268,639
Current assets
Stocks
312,380
171,130
Debtors
6
2,154,471
1,940,411
2,466,851
2,111,541
Creditors: amounts falling due within one year
7
(2,501,639)
(2,276,579)
Net current liabilities
(34,788)
(165,038)
Total assets less current liabilities
1,238,703
1,103,601
Creditors: amounts falling due after more than one year
8
(532,783)
(120,069)
Provisions for liabilities
(49,025)
(39,351)
Net assets
656,895
944,181
Capital and reserves
Called up share capital
9
100
100
Share premium account
199,900
199,900
Profit and loss reserves
456,895
744,181
Total equity
656,895
944,181

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

For the financial year ended 31 October 2020 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

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.

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

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

TN ENTERPRISES LTD
BALANCE SHEET (CONTINUED)
AS AT
31 OCTOBER 2020
31 October 2020
- 2 -
The financial statements were approved and signed by the director and authorised for issue on 15 September 2021
Mr Tom I Nicholson
Director
Company Registration No. SC533924
TN ENTERPRISES LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2020
- 3 -
1
Accounting policies
Company information

TN Enterprises Ltd is a private company limited by shares incorporated in Scotland. The registered office is Nivens Quay, Port Street, Annan, Dumfriesshire, DG12 6BN.

1.1
Accounting convention

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 amounts 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
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes.

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

1.3
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

Intangible assets comprise of fishing licences. Such assets are attached to associated fishing vessels and are therefore amortised on a straight line basis over the estimated useful life of the vessel, 15 years. Intangible assets are stated at cost less amortisation and are reviewed for impairment whenever there is an indication that the carrying value may be impaired.

Amortisation 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:

Licences
6.67% straight line
1.4
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.

TN ENTERPRISES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2020
1
Accounting policies
(Continued)
- 4 -

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:

Freehold land and buildings
2% straight line
Plant and equipment
15% reducing balance
Fixtures and fittings
25%-33.33% straight line
Motor vehicles
25% reducing balance

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.

1.5
Fixed asset investments

Interests in subsidiaries 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.

1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

1.7
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

TN ENTERPRISES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2020
1
Accounting policies
(Continued)
- 5 -
1.8
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.

1.9
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.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

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.

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 payments 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. Amounts 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.

TN ENTERPRISES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2020
1
Accounting policies
(Continued)
- 6 -
1.10
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.

1.11
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.

1.12
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

1.13
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

TN ENTERPRISES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2020
- 7 -
2
Employees

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

2020
2019
Number
Number
Total
1
1
3
Intangible fixed assets
Other
£
Cost
At 1 November 2019 and 31 October 2020
312,440
Amortisation and impairment
At 1 November 2019
27,345
Amortisation charged for the year
20,829
At 31 October 2020
48,174
Carrying amount
At 31 October 2020
264,266
At 31 October 2019
285,095
TN ENTERPRISES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2020
- 8 -
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 November 2019
124,081
349,696
473,777
Additions
-
0
110,354
110,354
Disposals
-
0
(48,499)
(48,499)
At 31 October 2020
124,081
411,551
535,632
Depreciation and impairment
At 1 November 2019
2,052
48,580
50,632
Depreciation charged in the year
2,482
57,518
60,000
Eliminated in respect of disposals
-
0
(23,826)
(23,826)
At 31 October 2020
4,534
82,272
86,806
Carrying amount
At 31 October 2020
119,547
329,279
448,826
At 31 October 2019
122,029
301,116
423,145
5
Fixed asset investments
2020
2019
£
£
Investments
560,399
560,399
Fixed asset investments not carried at market value

Investments held in subsidiary companies are valued at historical cost.

 

At 31 October 2020, the company retains an investment of £25,000 of ordinary share capital in Camm Fishing Limited, a privately owned company not listed on a recognised stock exchange. The investment is stated at cost as it is not possible to obtain a reliable fair value of this at the reporting date.

TN ENTERPRISES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2020
5
Fixed asset investments
(Continued)
- 9 -
Movements in fixed asset investments
Shares in group undertakings
Other investments other than loans
Total
£
£
£
Cost or valuation
At 1 November 2019 & 31 October 2020
535,399
25,000
560,399
Carrying amount
At 31 October 2020
535,399
25,000
560,399
At 31 October 2019
535,399
25,000
560,399
6
Debtors
2020
2019
Amounts falling due within one year:
£
£
Trade debtors
58,598
42,727
Amounts owed by group undertakings
2,008,161
1,817,012
Other debtors
87,712
80,672
2,154,471
1,940,411
7
Creditors: amounts falling due within one year
2020
2019
£
£
Bank loans and overdrafts
542,428
617,228
Trade creditors
259,336
143,171
Amounts owed to group undertakings
274,708
254,072
Taxation and social security
-
0
5,326
Other creditors
1,425,167
1,256,782
2,501,639
2,276,579

The aggregate value of creditors for which security has been given amounted to £559,214 (2019 - £629,728).

TN ENTERPRISES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2020
- 10 -
8
Creditors: amounts falling due after more than one year
2020
2019
£
£
Bank loans and overdrafts
500,000
87,777
Other creditors
32,783
32,292
532,783
120,069

The aggregate value of creditors for which security has been given amounted to £32,783 (2019 - £120,069).

 

Bank overdraft and long-term bank loans totalling £542,428 (2019 - £705,005) are secured by means of a floating charge over the whole property and assets of the company, as well as floating charges over the whole property and assets of the company's wholly owned subsidiary companies.

 

Hire purchase obligations outstanding of £49,569 (2019 - £44,792) are secured against the asset to which they relate.

9
Called up share capital
2020
2019
2020
2019
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
100
100
100
100
10
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2020
2019
£
£
9,000
9,000
11
Events after the reporting date

At the date on which the financial statements were approved, the financial implications arising from the Coronavirus (Covid-19) outbreak, which has affected the UK, are uncertain. The directors are reviewing forecasts for an anticipated change in the company's operational activities in the short term. They are of the opinion that the Covid-19 outbreak is a non-adjusting Post Balance Sheet event and that the company remains a going concern.

TN ENTERPRISES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2020
- 11 -
12
Related party transactions

TN Enterprises Ltd is a related party of Ptarmigan Trawlers Ltd by virtue of common directorship. Included within 'other debtors' at 31 October 2020 is an interest free loan repayable of £50,794 (2019 - £80,672). This loan is repayable on demand.

 

TN Enterprises Ltd is a related party of Newbie Services Annan Ltd by virtue of common ownership. Included within 'other creditors' at 31 October 2020 is an interest free loan repayable of £25,002 (2019 - £116). This loan is repayable on demand.

2020-10-312019-11-01false15 September 2021CCH SoftwareCCH Accounts Production 2021.200No description of principal activityMr Tom NicholsonSC5339242019-11-012020-10-31SC5339242020-10-31SC533924core:IntangibleAssetsOtherThanGoodwill2020-10-31SC533924core:IntangibleAssetsOtherThanGoodwill2019-10-31SC5339242018-11-012019-10-31SC5339242019-10-31SC533924core:LandBuildings2020-10-31SC533924core:OtherPropertyPlantEquipment2020-10-31SC533924core:LandBuildings2019-10-31SC533924core:OtherPropertyPlantEquipment2019-10-31SC533924core:CurrentFinancialInstrumentscore:WithinOneYear2020-10-31SC533924core:CurrentFinancialInstrumentscore:WithinOneYear2019-10-31SC533924core:Non-currentFinancialInstrumentscore:AfterOneYear2020-10-31SC533924core:Non-currentFinancialInstrumentscore:AfterOneYear2019-10-31SC533924core:CurrentFinancialInstruments2020-10-31SC533924core:CurrentFinancialInstruments2019-10-31SC533924core:Non-currentFinancialInstruments2020-10-31SC533924core:Non-currentFinancialInstruments2019-10-31SC533924core:ShareCapital2020-10-31SC533924core:ShareCapital2019-10-31SC533924core:SharePremium2020-10-31SC533924core:SharePremium2019-10-31SC533924core:RetainedEarningsAccumulatedLosses2020-10-31SC533924core:RetainedEarningsAccumulatedLosses2019-10-31SC533924bus:Director12019-11-012020-10-31SC533924core:IntangibleAssetsOtherThanGoodwill2019-11-012020-10-31SC533924core:PatentsTrademarksLicencesConcessionsSimilar2019-11-012020-10-31SC533924core:LandBuildingscore:OwnedOrFreeholdAssets2019-11-012020-10-31SC533924core:PlantMachinery2019-11-012020-10-31SC533924core:FurnitureFittings2019-11-012020-10-31SC533924core:MotorVehicles2019-11-012020-10-31SC533924core:IntangibleAssetsOtherThanGoodwill2019-10-31SC533924core:LandBuildings2019-10-31SC533924core:OtherPropertyPlantEquipment2019-10-31SC5339242019-10-31SC533924core:LandBuildings2019-11-012020-10-31SC533924core:OtherPropertyPlantEquipment2019-11-012020-10-31SC533924core:WithinOneYear2020-10-31SC533924core:WithinOneYear2019-10-31SC533924bus:PrivateLimitedCompanyLtd2019-11-012020-10-31SC533924bus:SmallCompaniesRegimeForAccounts2019-11-012020-10-31SC533924bus:FRS1022019-11-012020-10-31SC533924bus:AuditExemptWithAccountantsReport2019-11-012020-10-31SC533924bus:FullAccounts2019-11-012020-10-31xbrli:purexbrli:sharesiso4217:GBP