Melody Maison Limited 06796288 false 2024-04-01 2025-03-31 2025-03-31 The principal activity of the company is retail of furniture and other household items. Digita Accounts Production Advanced 6.30.9574.0 true 06796288 2024-04-01 2025-03-31 06796288 2025-03-31 06796288 bus:Director1 1 2025-03-31 06796288 core:RetainedEarningsAccumulatedLosses 2025-03-31 06796288 core:ShareCapital 2025-03-31 06796288 core:HirePurchaseContracts core:CurrentFinancialInstruments 2025-03-31 06796288 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2025-03-31 06796288 core:CurrentFinancialInstruments 2025-03-31 06796288 core:CurrentFinancialInstruments core:WithinOneYear 2025-03-31 06796288 core:Non-currentFinancialInstruments 2025-03-31 06796288 core:Non-currentFinancialInstruments core:AfterOneYear 2025-03-31 06796288 core:Goodwill 2025-03-31 06796288 core:FurnitureFittingsToolsEquipment 2025-03-31 06796288 core:LandBuildings 2025-03-31 06796288 core:MotorVehicles 2025-03-31 06796288 bus:SmallEntities 2024-04-01 2025-03-31 06796288 bus:AuditExemptWithAccountantsReport 2024-04-01 2025-03-31 06796288 bus:FilletedAccounts 2024-04-01 2025-03-31 06796288 bus:SmallCompaniesRegimeForAccounts 2024-04-01 2025-03-31 06796288 bus:RegisteredOffice 2024-04-01 2025-03-31 06796288 bus:Director1 2024-04-01 2025-03-31 06796288 bus:Director1 1 2024-04-01 2025-03-31 06796288 bus:PrivateLimitedCompanyLtd 2024-04-01 2025-03-31 06796288 core:Goodwill 2024-04-01 2025-03-31 06796288 core:FurnitureFittings 2024-04-01 2025-03-31 06796288 core:FurnitureFittingsToolsEquipment 2024-04-01 2025-03-31 06796288 core:LandBuildings 2024-04-01 2025-03-31 06796288 core:MotorVehicles 2024-04-01 2025-03-31 06796288 core:OfficeEquipment 2024-04-01 2025-03-31 06796288 core:PlantMachinery 2024-04-01 2025-03-31 06796288 countries:EnglandWales 2024-04-01 2025-03-31 06796288 2024-03-31 06796288 bus:Director1 1 2024-03-31 06796288 core:Goodwill 2024-03-31 06796288 core:FurnitureFittingsToolsEquipment 2024-03-31 06796288 core:LandBuildings 2024-03-31 06796288 core:MotorVehicles 2024-03-31 06796288 2023-04-01 2024-03-31 06796288 2024-03-31 06796288 core:RetainedEarningsAccumulatedLosses 2024-03-31 06796288 core:ShareCapital 2024-03-31 06796288 core:HirePurchaseContracts core:CurrentFinancialInstruments 2024-03-31 06796288 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2024-03-31 06796288 core:CurrentFinancialInstruments 2024-03-31 06796288 core:CurrentFinancialInstruments core:WithinOneYear 2024-03-31 06796288 core:CurrentFinancialInstruments core:WithinOneYear core:PreviouslyStatedAmount 2024-03-31 06796288 core:Non-currentFinancialInstruments 2024-03-31 06796288 core:Non-currentFinancialInstruments core:AfterOneYear 2024-03-31 06796288 core:Goodwill 2024-03-31 06796288 core:FurnitureFittingsToolsEquipment 2024-03-31 06796288 core:LandBuildings 2024-03-31 06796288 core:MotorVehicles 2024-03-31 06796288 core:PreviouslyStatedAmount 2024-03-31 iso4217:GBP xbrli:pure

Registration number: 06796288

Melody Maison Limited

Unaudited Filleted Financial Statements

for the Year Ended 31 March 2025

 

Melody Maison Limited

Contents

Balance Sheet

1 to 2

Notes to the Unaudited Financial Statements

3 to 9

 

Melody Maison Limited

(Registration number: 06796288)
Balance Sheet as at 31 March 2025

Note

2025
£

2024
£

Fixed assets

 

Intangible assets

4

1

1

Tangible assets

5

2,531,455

1,956,690

 

2,531,456

1,956,691

Current assets

 

Stocks

6

1,291,498

594,080

Debtors

7

394,271

418,040

Cash at bank and in hand

 

362,494

711,451

 

2,048,263

1,723,571

Creditors: Amounts falling due within one year

8

(864,240)

(717,231)

Net current assets

 

1,184,023

1,006,340

Total assets less current liabilities

 

3,715,479

2,963,031

Creditors: Amounts falling due after more than one year

8

(513,518)

(84,000)

Provisions for liabilities

(118,475)

(224,050)

Net assets

 

3,083,486

2,654,981

Capital and reserves

 

Called up share capital

1

1

Retained earnings

3,083,485

2,654,980

Shareholders' funds

 

3,083,486

2,654,981

For the financial 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.

Director's responsibilities:

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

The director acknowledges her responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared and 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 director has not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the director on 19 June 2025
 

 

Melody Maison Limited

(Registration number: 06796288)
Balance Sheet as at 31 March 2025

.........................................
Mrs A L Elkington
Director

 

Melody Maison Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Lords Wood Road
Harworth
Doncaster
South Yorkshire
DN11 8BZ

These financial statements were authorised for issue by the director on 19 June 2025.

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 have been 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.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Government grants

Government grants in respect of capital expenditure are credited to a deferred income account and are released to profit over the expected useful lives of the relevant assets by equal annual instalments. Grants of a revenue nature are credited to income so as to match them with the expenditure to which they relate.

Tax

The tax expense for the period comprises current and deferred 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.

 

Melody Maison Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

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.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Freehold property

50 years straight line basis

Plant and machinery

20% straight line basis

Fixtures and fittings

15% reducing balance basis

Computer equipment

2-3 years straight line basis

Motor vehicles

3 years straight line basis

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:

Asset class

Amortisation method and rate

Goodwill

10 years straight line basis

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

 

Melody Maison Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

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 at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

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 company 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 and subsequently measured at amortised cost using the effective interest method.

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.

 

Melody Maison Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

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.

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

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

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. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

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.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 40 (2024 - 35).

 

Melody Maison Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 April 2024

17,280

17,280

At 31 March 2025

17,280

17,280

Amortisation

At 1 April 2024

17,279

17,279

At 31 March 2025

17,279

17,279

Carrying amount

At 31 March 2025

1

1

At 31 March 2024

1

1

5

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 April 2024

2,110,026

200,622

247,226

2,557,874

Additions

659,609

19,263

-

678,872

At 31 March 2025

2,769,635

219,885

247,226

3,236,746

Depreciation

At 1 April 2024

270,660

151,150

179,374

601,184

Charge for the year

55,394

14,787

33,926

104,107

At 31 March 2025

326,054

165,937

213,300

705,291

Carrying amount

At 31 March 2025

2,443,581

53,948

33,926

2,531,455

At 31 March 2024

1,839,366

49,472

67,852

1,956,690

Included within the net book value of land and buildings above is £2,443,581 (2024 - £1,839,366) in respect of freehold land and buildings.
 

 

Melody Maison Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

6

Stocks

2025
£

2024
£

Other inventories

1,291,498

594,080

7

Debtors

2025
£

2024
£

Trade debtors

15,424

13,273

Other debtors

28,671

-

Prepayments

350,176

404,767

394,271

418,040

8

Creditors

Creditors: amounts falling due within one year

Note

2025
£

2024
£

Due within one year

 

Loans and borrowings

9

61,896

-

Trade creditors

 

265,010

154,915

Amounts owed to related parties

11

-

1,603

Taxation and social security

 

262,464

206,910

Corporation tax

 

137,078

135,435

Other creditors

 

13,155

127,133

Accrued expenses

 

124,637

91,235

 

864,240

717,231

Creditors: amounts falling due after more than one year

Note

2025
£

2024
£

Due after one year

 

Loans and borrowings

9

431,618

-

Deferred income

 

81,900

84,000

 

513,518

84,000

 

Melody Maison Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

9

Loans and borrowings

Current loans and borrowings

2025
£

2024
£

Bank borrowings

57,231

-

Hire purchase contracts

4,665

-

61,896

-

Non-current loans and borrowings

2025
£

2024
£

Bank borrowings

423,640

-

Hire purchase contracts

7,978

-

431,618

-

10

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of financial commitments not included in the balance sheet is £29,825 (2024 - £4,558).

11

Related party transactions

Transactions with the director

2025

At 1 April 2024
£

Advances to director
£

Repayments by director
£

At 31 March 2025
£

Mrs A L Elkington

Directors Loan Account

1,603

(119,706)

89,432

(28,671)