47
01/04/2024
31/03/2025
2025-03-31
false
false
false
false
false
false
false
true
false
false
true
false
false
false
false
false
false
false
No description of principal activities is disclosed
2024-04-01
Sage Accounts Production 23.0 - FRS102_2023
xbrli:pure
xbrli:shares
iso4217:GBP
1942839
2024-04-01
2025-03-31
1942839
2025-03-31
1942839
2024-03-31
1942839
2023-04-01
2024-03-31
1942839
2024-03-31
1942839
2023-03-31
1942839
core:FurnitureFittingsToolsEquipment
2024-04-01
2025-03-31
1942839
core:MotorVehicles
2024-04-01
2025-03-31
1942839
bus:RegisteredOffice
2024-04-01
2025-03-31
1942839
bus:Director1
2024-04-01
2025-03-31
1942839
bus:Director2
2024-04-01
2025-03-31
1942839
bus:CompanySecretary1
2024-04-01
2025-03-31
1942839
core:FurnitureFittingsToolsEquipment
2024-03-31
1942839
core:LandBuildings
core:OwnedOrFreeholdAssets
2025-03-31
1942839
core:FurnitureFittingsToolsEquipment
2025-03-31
1942839
core:WithinOneYear
2025-03-31
1942839
core:WithinOneYear
2024-03-31
1942839
core:AfterOneYear
2025-03-31
1942839
core:AfterOneYear
2024-03-31
1942839
core:RetainedEarningsAccumulatedLosses
2023-04-01
2024-03-31
1942839
core:RetainedEarningsAccumulatedLosses
2024-04-01
2025-03-31
1942839
core:ShareCapital
2025-03-31
1942839
core:ShareCapital
2024-03-31
1942839
core:RevaluationReserve
2025-03-31
1942839
core:RevaluationReserve
2024-03-31
1942839
core:RetainedEarningsAccumulatedLosses
2025-03-31
1942839
core:RetainedEarningsAccumulatedLosses
2024-03-31
1942839
core:ShareCapital
2023-03-31
1942839
core:RevaluationReserve
2023-03-31
1942839
core:RetainedEarningsAccumulatedLosses
2023-03-31
1942839
core:PreviouslyStatedAmount
core:ShareCapital
2025-03-31
1942839
core:CostValuation
core:Non-currentFinancialInstruments
2025-03-31
1942839
core:Non-currentFinancialInstruments
2025-03-31
1942839
core:Non-currentFinancialInstruments
2024-03-31
1942839
core:LandBuildings
core:OwnedOrFreeholdAssets
2024-03-31
1942839
core:FurnitureFittingsToolsEquipment
2024-03-31
1942839
bus:SmallEntities
2024-04-01
2025-03-31
1942839
bus:AuditExempt-NoAccountantsReport
2024-04-01
2025-03-31
1942839
bus:SmallCompaniesRegimeForAccounts
2024-04-01
2025-03-31
1942839
bus:PrivateLimitedCompanyLtd
2024-04-01
2025-03-31
1942839
bus:FullAccounts
2024-04-01
2025-03-31
Company registration number:
1942839
Mellandene Limited
Unaudited filleted financial statements
31 March 2025
Mellandene Limited
Contents
Directors and other information
Statement of financial position
Statement of changes in equity
Notes to the financial statements
Mellandene Limited
Directors and other information
|
|
|
|
Directors |
Ms Carol Murrey |
|
|
Miss Cassandra Page |
|
|
|
|
|
|
|
Secretary |
Carol Murrey |
|
|
|
|
|
|
|
Company number |
1942839 |
|
|
|
|
|
|
|
Registered office |
Cassandra House |
|
|
19 Dunswell Road |
|
|
Cottingham |
|
|
East Yorkshire |
|
|
HU16 4JA |
|
|
|
Mellandene Limited
Statement of financial position
31 March 2025
|
|
|
2025 |
|
|
|
2024 |
|
|
|
|
Note |
£ |
|
£ |
|
£ |
|
£ |
|
|
|
|
|
|
|
|
|
|
|
Fixed assets |
|
|
|
|
|
|
|
|
|
|
Tangible assets |
|
5 |
1,350,000 |
|
|
|
1,350,208 |
|
|
|
Investments |
|
6 |
100 |
|
|
|
100 |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
|
|
|
|
|
1,350,100 |
|
|
|
1,350,308 |
|
|
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
|
|
Stocks |
|
|
1,200 |
|
|
|
1,200 |
|
|
|
Debtors |
|
7 |
349,123 |
|
|
|
401,231 |
|
|
|
Cash at bank and in hand |
|
|
240,399 |
|
|
|
228,677 |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
|
|
|
590,722 |
|
|
|
631,108 |
|
|
|
Creditors: amounts falling due |
|
|
|
|
|
|
|
|
|
|
within one year |
|
8 |
(
236,975) |
|
|
|
(
453,787) |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
|
Net current assets |
|
|
|
|
353,747 |
|
|
|
177,321 |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
Total assets less current liabilities |
|
|
|
|
1,703,847 |
|
|
|
1,527,629 |
|
|
|
|
|
|
|
|
|
|
|
Creditors: amounts falling due |
|
|
|
|
|
|
|
|
|
|
after more than one year |
|
9 |
|
|
(
144,682) |
|
|
|
(
21,643) |
|
|
|
|
|
|
|
|
|
|
|
Provisions for liabilities |
|
|
|
|
- |
|
|
|
(
52) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
_______ |
|
|
|
_______ |
|
Net assets |
|
|
|
|
1,559,165 |
|
|
|
1,505,934 |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
|
|
|
|
|
|
|
|
|
Capital and reserves |
|
|
|
|
|
|
|
|
|
|
Called up share capital |
|
|
|
|
346 |
|
|
|
346 |
|
Revaluation reserve |
|
|
|
|
578,745 |
|
|
|
578,745 |
|
Profit and loss account |
|
|
|
|
980,074 |
|
|
|
926,843 |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
Shareholders funds |
|
|
|
|
1,559,165 |
|
|
|
1,505,934 |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
|
|
|
|
|
|
|
|
For the year ending 31 March 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 financial statements for the year in question in accordance with section 476;
-
The directors acknowledge their responsibilities for complying with the requirements of the Act 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 and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the statement of comprehensive income has not been delivered.
These financial statements were approved by the
board of directors
and authorised for issue on
29 May 2025
, and are signed on behalf of the board by:
Ms Carol Murrey
Director
Company registration number:
1942839
Mellandene Limited
Statement of changes in equity
Year ended 31 March 2025
|
|
Called up share capital |
|
Revaluation reserve |
|
Profit and loss account |
Total |
|
|
|
|
|
£ |
|
£ |
|
£ |
£ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 1 April 2023 |
|
346 |
|
578,745 |
|
1,005,905 |
1,584,996 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the year |
|
|
|
|
|
69,718 |
69,718 |
|
|
|
|
|
_______ |
|
_______ |
|
_______ |
_______ |
|
|
|
|
Total comprehensive income for the year |
|
- |
|
- |
|
69,718 |
69,718 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends paid and payable |
|
|
|
|
|
(
148,780) |
(
148,780) |
|
|
|
|
|
_______ |
|
_______ |
|
_______ |
_______ |
|
|
|
|
Total investments by and distributions to owners |
|
- |
|
- |
|
(
148,780) |
(
148,780) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
_______ |
|
_______ |
|
_______ |
_______ |
|
|
|
|
At 31 March 2024 and 1 April 2024 |
|
346 |
|
578,745 |
|
926,843 |
1,505,934 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the year |
|
|
|
|
|
53,231 |
53,231 |
|
|
|
|
|
_______ |
|
_______ |
|
_______ |
_______ |
|
|
|
|
Total comprehensive income for the year |
|
- |
|
- |
|
53,231 |
53,231 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
_______ |
|
_______ |
|
_______ |
_______ |
|
|
|
|
At 31 March 2025 |
|
346 |
|
578,745 |
|
980,074 |
1,559,165 |
|
|
|
|
|
_______ |
|
_______ |
|
_______ |
_______ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mellandene Limited
Notes to the financial statements
Year ended 31 March 2025
1.
General information
The company is a private company limited by shares, registered in England. The address of the registered office is Mellandene Limited, Cassandra House, 19 Dunswell Road, Cottingham, East Yorkshire, HU16 4JA.
2.
Statement of compliance
These financial statements have been prepared in compliance with the provisions of FRS 102, Section 1A, 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
3.
Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Turnover
Turnover is recognised for residential home fees as they fall due and Covid related grants on the accruals basis.
Taxation
Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax the company expects to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date. Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date using the tax rates and laws that have been enacted or substantively enacted at the balance sheet date.
Tangible assets
tangible assets are initially recorded at cost, and are subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in capital and reserves, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in capital and reserves in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in capital and reserves in respect of that asset, the excess shall be recognised in profit or loss.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
|
|
|
|
|
|
Fittings fixtures and equipment |
- |
20 % |
straight line |
|
Motor vehicles |
- |
25 % |
straight line |
|
|
|
|
|
If there is an indication that there has been a significant change in depreciation rate, useful life or residual value of tangible assets, the depreciation is revised prospectively to reflect the new estimates.
Fixed asset investments
Fixed asset investments are initially recorded at cost, and subsequently stated at cost less any accumulated impairment losses. Listed investments are measured at fair value with changes in fair value being recognised in profit or loss.
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stocks to their present location and condition.
4.
Employee numbers
The average number of persons employed by the company during the year amounted to
47
(2024:
47
).
5.
Tangible assets
|
|
Freehold property |
Fixtures, fittings and equipment |
Total |
|
|
|
|
|
|
£ |
£ |
£ |
|
|
|
|
|
Cost |
|
|
|
|
|
|
|
|
At 1 April 2024 and 31 March 2025 |
1,350,000 |
116,451 |
1,466,451 |
|
|
|
|
|
|
_______ |
_______ |
_______ |
|
|
|
|
|
Depreciation |
|
|
|
|
|
|
|
|
At 1 April 2024 |
- |
116,243 |
116,243 |
|
|
|
|
|
Charge for the year |
- |
208 |
208 |
|
|
|
|
|
|
_______ |
_______ |
_______ |
|
|
|
|
|
At 31 March 2025 |
- |
116,451 |
116,451 |
|
|
|
|
|
|
_______ |
_______ |
_______ |
|
|
|
|
|
Carrying amount |
|
|
|
|
|
|
|
|
At 31 March 2025 |
1,350,000 |
- |
1,350,000 |
|
|
|
|
|
|
_______ |
_______ |
_______ |
|
|
|
|
|
At 31 March 2024 |
1,350,000 |
208 |
1,350,208 |
|
|
|
|
|
|
_______ |
_______ |
_______ |
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible assets held at valuation
Cassandra House, the freehold property was valued by Christie & Co on 21 September 2022 at £1,350,000. This value has been reflected in the accounts.
6.
Investments
|
|
Shares in group undertakings and participating interests |
Total |
|
|
|
|
|
|
£ |
£ |
|
|
|
|
|
Cost |
|
|
|
|
|
|
|
At 1 April 2024 and 31 March 2025 |
100 |
100 |
|
|
|
|
|
|
_______ |
_______ |
|
|
|
|
|
Impairment |
|
|
|
|
|
|
|
At 1 April 2024 and 31 March 2025 |
- |
- |
|
|
|
|
|
|
_______ |
_______ |
|
|
|
|
|
Carrying amount |
|
|
|
|
|
|
|
At 31 March 2025 |
100 |
100 |
|
|
|
|
|
|
_______ |
_______ |
|
|
|
|
|
At 31 March 2024 |
100 |
100 |
|
|
|
|
|
|
_______ |
_______ |
|
|
|
|
|
|
|
|
|
|
|
|
7.
Debtors
|
|
|
2025 |
2024 |
|
|
|
£ |
£ |
|
Trade debtors |
|
46,805 |
50,826 |
|
Amounts owed by group undertakings and undertakings in which the company has a participating interest |
|
257,791 |
258,091 |
|
Other debtors |
|
44,527 |
92,314 |
|
|
|
_______ |
_______ |
|
|
|
349,123 |
401,231 |
|
|
|
_______ |
_______ |
|
|
|
|
|
8.
Creditors: amounts falling due within one year
|
|
|
2025 |
2024 |
|
|
|
£ |
£ |
|
Bank loans and overdrafts |
|
59,904 |
239,400 |
|
Trade creditors |
|
15,902 |
21,373 |
|
Corporation tax |
|
26,273 |
22,675 |
|
Social security and other taxes |
|
16,533 |
14,171 |
|
Other creditors |
|
118,363 |
156,168 |
|
|
|
_______ |
_______ |
|
|
|
236,975 |
453,787 |
|
|
|
_______ |
_______ |
|
|
|
|
|
9.
Creditors: amounts falling due after more than one year
|
|
|
2025 |
2024 |
|
|
|
£ |
£ |
|
Bank loans and overdrafts |
|
144,682 |
21,643 |
|
|
|
_______ |
_______ |
|
|
|
|
|
10.
Directors advances, credits and guarantees
Directors were advanced £50,263 in the year (2024 £89,010), amounts repaid totalled £98,050 (2024 £53,070) and the balance at the year end was £39,627 (2024 £87,414). Monthly interest was charged by the company on the overdrawn balance at the official beneficial loan rates. There have been no further directors advances, credits and guarantees.