Company registration number 03094091 (England and Wales)
MERLIN FIREWORKS LIMITED
ANNUAL REPORT AND UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
MERLIN FIREWORKS LIMITED
COMPANY INFORMATION
Directors
Mr R E Denman
Mr A Goodwin
Company number
03094091
Registered office
Tuthill Rise
Stoke Lacy
Bromyard
Herefordshire
England
HR7 4QZ
Accountants
Xeinadin South East Limited
12 Conqueror Court
Sittingbourne
Kent
United Kingdom
ME10 5BH
MERLIN FIREWORKS LIMITED
CONTENTS
Page
Directors' report
1
Accountants' report
2
Balance sheet
3 - 4
Notes to the financial statements
5 - 8
MERLIN FIREWORKS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

The directors present their annual report and financial statements for the year ended 31 December 2024.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mr R E Denman
Mr A Goodwin
Small companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption.

On behalf of the board
Mr A Goodwin
Director
24 September 2025
MERLIN FIREWORKS LIMITED
ACCOUNTANTS' REPORT TO THE BOARD OF DIRECTORS ON THE PREPARATION OF THE UNAUDITED STATUTORY FINANCIAL STATEMENTS OF MERLIN FIREWORKS LIMITED FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of Merlin Fireworks Limited for the year ended 31 December 2024 which comprise, the balance sheet and the related notes from the company’s accounting records and from information and explanations you have given us.

 

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at https://www.icaew.com/regulation.

This report is made solely to the board of directors of Merlin Fireworks Limited, as a body, in accordance with the terms of our engagement letter. Our work has been undertaken solely to prepare for your approval the financial statements of Merlin Fireworks Limited and state those matters that we have agreed to state to the board of directors of Merlin Fireworks Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Merlin Fireworks Limited and its board of directors as a body, for our work or for this report.

It is your duty to ensure that Merlin Fireworks Limited has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and profit of Merlin Fireworks Limited. You consider that Merlin Fireworks Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the financial statements of Merlin Fireworks Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.

Xeinadin South East Limited
12 Conqueror Court
Sittingbourne
Kent
ME10 5BH
United Kingdom
24 September 2025
MERLIN FIREWORKS LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 3 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
3
3,703
-
0
Current assets
Stocks
38,392
39,152
Debtors
4
50,979
45,176
Investments
5
72,000
72,000
Cash at bank and in hand
20,432
10,833
181,803
167,161
Creditors: amounts falling due within one year
6
(92,884)
(68,724)
Net current assets
88,919
98,437
Total assets less current liabilities
92,622
98,437
Creditors: amounts falling due after more than one year
7
(4,167)
(14,167)
Net assets
88,455
84,270
Capital and reserves
Called up share capital
3
3
Profit and loss reserves
88,452
84,267
Total equity
88,455
84,270
MERLIN FIREWORKS LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 4 -

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 24 September 2025 and are signed on its behalf by:
Mr A Goodwin
Director
Company registration number 03094091 (England and Wales)
MERLIN FIREWORKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
1
Accounting policies
Company information

Merlin Fireworks Limited is a private company limited by shares incorporated in England and Wales. The registered office is Tuthill Rise, Stoke Lacy, Bromyard, Herefordshire, England, HR7 4QZ.

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, [modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. 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.

The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:

1.3
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:

Plant and equipment
4 Years Straight Line
Computers
3 Years Straight Line
1.4
Stocks

Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

1.5
Financial instruments

The company enters into basic financial instruments which result in the recognition of financial assets and liabilities. Financial instruments are recognised at amortised cost. At the end of each reporting period, financial instruments are assessed for evidence of impairment and changes are recognised in the statement of income and retained earnings.

MERLIN FIREWORKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 6 -
1.6
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.

 

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.

1.7
Retirement benefits

The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

1.8
Leases
As lessee

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.

2
Employees

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

2024
2023
Number
Number
Total
3
2
MERLIN FIREWORKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
3
Tangible fixed assets
Plant and equipment
Computers
Total
£
£
£
Cost
At 1 January 2024
162,023
554
162,577
Additions
4,808
146
4,954
At 31 December 2024
166,831
700
167,531
Depreciation and impairment
At 1 January 2024
162,023
554
162,577
Depreciation charged in the year
1,202
49
1,251
At 31 December 2024
163,225
603
163,828
Carrying amount
At 31 December 2024
3,606
97
3,703
At 31 December 2023
-
0
-
0
-
0
4
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
-
0
2,198
Amounts owed by group undertakings
35,526
35,179
Prepayments and accrued income
-
0
6,604
35,526
43,981
Deferred tax asset (note )
15,453
1,195
50,979
45,176
5
Current asset investments
2024
2023
£
£
Shares in group undertakings
72,000
72,000

Merlin Fireworks Limited holds 100% of the issued share capital of Dragonfire Limited, a company incorporated in England and Wales.

MERLIN FIREWORKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
6
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans
10,000
10,000
Trade creditors
3,827
3,021
Taxation and social security
10,671
11,467
Other creditors
68,386
44,236
92,884
68,724
7
Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans and overdrafts
4,167
14,167
2024-12-312024-01-01falsefalsefalse24 September 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityMr R E DenmanMr A Goodwin030940912024-01-012024-12-3103094091bus:Director12024-01-012024-12-3103094091bus:Director22024-01-012024-12-3103094091bus:RegisteredOffice2024-01-012024-12-31030940912024-12-31030940912023-12-3103094091core:PlantMachinery2024-12-3103094091core:ComputerEquipment2024-12-3103094091core:PlantMachinery2023-12-3103094091core:ComputerEquipment2023-12-3103094091core:ShareCapital2024-12-3103094091core:ShareCapital2023-12-3103094091core:RetainedEarningsAccumulatedLosses2024-12-3103094091core:RetainedEarningsAccumulatedLosses2023-12-3103094091core:PlantMachinery2024-01-012024-12-3103094091core:ComputerEquipment2024-01-012024-12-31030940912023-01-012023-12-3103094091core:PlantMachinery2023-12-3103094091core:ComputerEquipment2023-12-31030940912023-12-3103094091core:CurrentFinancialInstruments2024-12-3103094091core:CurrentFinancialInstruments2023-12-3103094091core:Non-currentFinancialInstruments2024-12-3103094091core:Non-currentFinancialInstruments2023-12-3103094091bus:PrivateLimitedCompanyLtd2024-01-012024-12-3103094091bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3103094091bus:FRS1022024-01-012024-12-3103094091bus:AuditExemptWithAccountantsReport2024-01-012024-12-3103094091bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP