Company registration number 11768410 (England and Wales)
MEZZLE LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
MEZZLE LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
MEZZLE LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
4
110,389
66,094
Tangible assets
5
372,039
240,313
482,428
306,407
Current assets
Debtors
6
1,408,525
816,451
Cash at bank and in hand
435,818
66,269
1,844,343
882,720
Creditors: amounts falling due within one year
7
(1,271,719)
(765,242)
Net current assets
572,624
117,478
Total assets less current liabilities
1,055,052
423,885
Creditors: amounts falling due after more than one year
8
(228,666)
(177,336)
Net assets
826,386
246,549
Capital and reserves
Called up share capital
380,002
380,002
Profit and loss reserves
446,384
(133,453)
Total equity
826,386
246,549
MEZZLE LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 2 -

For the financial year ended 31 December 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

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 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 directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 13 June 2025 and are signed on its behalf by:
Mr M Kang
Director
Company registration number 11768410 (England and Wales)
MEZZLE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information

Mezzle Limited is a private company limited by shares incorporated in England and Wales. The registered office is 1 Fore Street Avenue, London, EC2Y 9DT.

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

Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.

 

When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.

1.3
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

1.4
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.

MEZZLE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -

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:

Software
5 years straight line
Patents & licences
5 years straight line
1.5
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:

Leasehold improvements
5% Straight line
Fixtures and fittings
25% Straight line
Computers
33% Straight line
Motor vehicles
25% 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.

1.6
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.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

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.

MEZZLE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
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.

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.

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.

MEZZLE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 6 -
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.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.12
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

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.

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.

MEZZLE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Employees

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

2024
2023
Number
Number
Total
23
10
4
Intangible fixed assets
Goodwill
Other
Total
£
£
£
Cost
At 1 January 2024
-
0
76,842
76,842
Additions
43,840
19,476
63,316
At 31 December 2024
43,840
96,318
140,158
Amortisation and impairment
At 1 January 2024
-
0
10,748
10,748
Amortisation charged for the year
3,653
15,368
19,021
At 31 December 2024
3,653
26,116
29,769
Carrying amount
At 31 December 2024
40,187
70,202
110,389
At 31 December 2023
-
0
66,094
66,094
MEZZLE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
5
Tangible fixed assets
Leasehold improvements
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2024
182,892
8,818
87,116
100,898
379,724
Additions
-
0
-
0
7,024
204,340
211,364
At 31 December 2024
182,892
8,818
94,140
305,238
591,088
Depreciation and impairment
At 1 January 2024
31,722
7,481
80,028
20,180
139,411
Depreciation charged in the year
9,145
1,237
5,718
63,538
79,638
At 31 December 2024
40,867
8,718
85,746
83,718
219,049
Carrying amount
At 31 December 2024
142,025
100
8,394
221,520
372,039
At 31 December 2023
151,170
1,337
7,088
80,718
240,313
6
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
295,857
64,482
Corporation tax recoverable
104,931
-
0
Amounts owed by group undertakings
1,773
13,000
Other debtors
424,007
150,000
Work in progress
578,400
540,000
1,404,968
767,482
2024
2023
Amounts falling due after more than one year:
£
£
Deferred tax asset
3,557
48,969
Total debtors
1,408,525
816,451
MEZZLE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
7
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans and overdrafts
-
0
9,501
Trade creditors
120,234
219,198
Corporation tax
357,440
54
Other taxation and social security
284,774
168,453
Other creditors
509,271
368,036
1,271,719
765,242
8
Creditors: amounts falling due after more than one year
2024
2023
£
£
Other creditors
228,666
177,336

Lloyds Bank Plc hold a fixed and floating charge over the assets of the company.

 

9
Parent company

The parent company is Mezzle Holdings Limited, a company registered in England, who owns 100% of the issued share capital.

The ultimate controlling party is Mr M Kang.

2024-12-312024-01-01falsefalsefalse13 June 2025CCH SoftwareCCH Accounts Production 2025.100No description of principal activityMr M KangMr R S SumalJ GillMr T Humpage2025-06-13117684102024-01-012024-12-31117684102024-12-31117684102023-12-3111768410core:NetGoodwill2024-12-3111768410core:IntangibleAssetsOtherThanGoodwill2024-12-3111768410core:NetGoodwill2023-12-3111768410core:IntangibleAssetsOtherThanGoodwill2023-12-3111768410core:LeaseholdImprovements2024-12-3111768410core:FurnitureFittings2024-12-3111768410core:ComputerEquipment2024-12-3111768410core:MotorVehicles2024-12-3111768410core:LeaseholdImprovements2023-12-3111768410core:FurnitureFittings2023-12-3111768410core:ComputerEquipment2023-12-3111768410core:MotorVehicles2023-12-3111768410core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3111768410core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3111768410core:ShareCapital2024-12-3111768410core:ShareCapital2023-12-3111768410core:RetainedEarningsAccumulatedLosses2024-12-3111768410core:RetainedEarningsAccumulatedLosses2023-12-3111768410bus:Director12024-01-012024-12-3111768410core:Goodwill2024-01-012024-12-3111768410core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3111768410core:ComputerSoftware2024-01-012024-12-3111768410core:PatentsTrademarksLicencesConcessionsSimilar2024-01-012024-12-3111768410core:LeaseholdImprovements2024-01-012024-12-3111768410core:FurnitureFittings2024-01-012024-12-3111768410core:ComputerEquipment2024-01-012024-12-3111768410core:MotorVehicles2024-01-012024-12-31117684102023-01-012023-12-3111768410core:NetGoodwill2023-12-3111768410core:IntangibleAssetsOtherThanGoodwill2023-12-31117684102023-12-3111768410core:NetGoodwill2024-01-012024-12-3111768410core:LeaseholdImprovements2023-12-3111768410core:FurnitureFittings2023-12-3111768410core:ComputerEquipment2023-12-3111768410core:MotorVehicles2023-12-3111768410core:CurrentFinancialInstruments2024-12-3111768410core:CurrentFinancialInstruments2023-12-3111768410core:Non-currentFinancialInstruments2024-12-3111768410core:Non-currentFinancialInstruments2023-12-3111768410bus:PrivateLimitedCompanyLtd2024-01-012024-12-3111768410bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3111768410bus:FRS1022024-01-012024-12-3111768410bus:AuditExemptWithAccountantsReport2024-01-012024-12-3111768410bus:Director22024-01-012024-12-3111768410bus:Director32024-01-012024-12-3111768410bus:Director42024-01-012024-12-3111768410bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP