Company registration number 06830840 (England and Wales)
MAZE RATTAN LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
MAZE RATTAN LIMITED
COMPANY INFORMATION
Directors
Mrs F I Babington
Mr E P Babington
Secretary
Mrs F I Babington
Company number
06830840
Registered office
Bowden House
36 Northampton Road
Market Harborough
Leicestershire
LE16 9HE
Auditor
TAG Berry Audit Limited
Bowden House
36 Northampton Road
Market Harborough
Leicestershire
LE16 9HE
Business address
Unit 1
Boundary Road
Haverhill
Suffolk
CB9 7YH
MAZE RATTAN LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 7
Statement of comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Statement of cash flows
11
Notes to the financial statements
12 - 25
MAZE RATTAN LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Fair Review of the Business
The results for the year show a pre tax loss of £380,094 (2023: profit of £1,672,940) and turnover of £19,971,971 (2023: £23,500,877).
The company has had a significantly quieter year with turnover falling by 15%. Sales have fallen in both retail and trade departments with retail down to £12,637,920 in 2024 from £15,135,842 in 2023 (a drop of 16.5%) and trade sales down to £6,575,097 in 2024 from £7,655,977 in 2023 (a drop of 14%).
The gross profit margin achieved in 2024 was 27%,compared to 29% in 2023.
The results for 2024 have been impacted by several factors such as poor weather, a continued depressed economic climate resulting in reduced customer spending, increased shipping costs due to global unrest and a significant one-off investment in website costs.
Gross profit margins have fallen as a result of increased shipping costs, selling prices being reduced and older stock lines being sold off in bulk for reduced prices.
Looking ahead, with the introduction of some exciting new products, stock lines now significantly streamlined and overheads reduced due to the reduction in warehouse space, directors are optimistic for a strong result in 2025.
Principal risks and uncertainties
The principal risks and uncertainties include;
Difficulty in predicting longer term shipping costs which have become increasingly volatile with ongoing global events.
Maintaining appropriate stock levels that meet customer needs but are not so excessive that storage costs become too high and stocks become obsolete.
Maintaining its market share and being aware of new competitors entering the market place.
In order to counterbalance some of the above risks and uncertainties, the company plans to further develop and increase its trade customer base in 2025 in order to remain diversified in the marketplace.
Key performance indicators
The directors consider the key performance indicators to be turnover, stock turnover, wages costs and gross margins.
Mrs F I Babington
Director
30 June 2025
MAZE RATTAN LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
Principal activities
The principal activity of the company is the wholesale garden furniture and accessories to trade and retail customers.
Results and dividends
The results for the year are set out on page 8.
Ordinary dividends were paid amounting to £436,307 (2023; £442,491). The directors do not recommend payment of a further dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mrs F I Babington
Mr E P Babington
Auditor
In accordance with the company's articles, a resolution proposing that TAG Berry Audit Limited be reappointed as auditor of the company will be put at a General Meeting.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
On behalf of the board
Mrs F I Babington
Director
30 June 2025
MAZE RATTAN LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.
In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
MAZE RATTAN LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF MAZE RATTAN LIMITED
- 4 -
Opinion
We have audited the financial statements of Maze Rattan Limited (the 'company') for the year ended 31 December 2024 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 December 2024 and of its loss for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
MAZE RATTAN LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF MAZE RATTAN LIMITED (CONTINUED)
- 5 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
MAZE RATTAN LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF MAZE RATTAN LIMITED (CONTINUED)
- 6 -
Explanation as to what extent the audit was considered capable of detecting irregularities, including fraud
The objectives of our audit are to identify and assess the risks of material misstatement of the financial statements due to fraud or error;
To obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud or error, and to respond appropriately to those risks. Owing to the inherent limitations of an audit, there is an unavoidable risk that material misstatements in the financial statements may not be detected, even though the audit is properly planned and performed in accordance with the ISAs (UK).
In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations our procedures included the following:
We obtained an understanding of how the Company is complying with those legal and regulatory frameworks by making inquiries to the management. We corroborated our inquiries through our review of board minutes.
We assessed the susceptibility of the Company’s financial statements to material misstatement including how fraud might occur. Audit procedures performed by the engagement team included:
Identifying and assessing the design effectiveness of controls management has in place to prevent and detect fraud:
Understanding how those charged with governance considered and addressed the potential for override of controls or other inappropriate influence over the financial reporting process:
Challenging assumptions and judgments made by management in its significant accounting estimates:
Identifying and testing journal entries, in particular any journal entries posted with unusual account combinations and
Assessing the extent of compliance with the relevant laws and regulations.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.
Mr Mark Woods BSc (Hons) BFP FCA (Senior Statutory Auditor)
For and on behalf of TAG Berry Audit Limited, Statutory Auditor
Chartered Accountants
Bowden House
36 Northampton Road
Market Harborough
Leicestershire
LE16 9HE
30 June 2025
MAZE RATTAN LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF MAZE RATTAN LIMITED (CONTINUED)
- 7 -
MAZE RATTAN LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
19,971,971
23,500,877
Cost of sales
(14,499,296)
(16,620,415)
Gross profit
5,472,675
6,880,462
Administrative expenses
(5,850,077)
(5,220,739)
Other operating income
37,939
75,180
Operating (loss)/profit
4
(339,463)
1,734,903
Interest payable and similar expenses
8
(40,631)
(61,963)
(Loss)/profit before taxation
(380,094)
1,672,940
Tax on (loss)/profit
9
143,606
(428,370)
(Loss)/profit for the financial year
(236,488)
1,244,570
There were no other items of comprehensive income for the current or prior year other than those included in the statement of comprehensive income above.
MAZE RATTAN LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
11
355,257
451,762
Current assets
Stocks
12
3,427,687
6,514,369
Debtors
13
12,686,399
12,082,223
Cash at bank and in hand
1,945,038
1,265,291
18,059,124
19,861,883
Creditors: amounts falling due within one year
14
(2,775,194)
(3,859,692)
Net current assets
15,283,930
16,002,191
Total assets less current liabilities
15,639,187
16,453,953
Creditors: amounts falling due after more than one year
15
(17,358)
(125,329)
Provisions for liabilities
Deferred tax liability
17
76,000
110,000
(76,000)
(110,000)
Net assets
15,545,829
16,218,624
Capital and reserves
Called up share capital
19
100
100
Profit and loss reserves
15,545,729
16,218,524
Total equity
15,545,829
16,218,624
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved by the board of directors and authorised for issue on 30 June 2025 and are signed on its behalf by:
Mrs F I Babington
Director
Company registration number 06830840 (England and Wales)
MAZE RATTAN LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2023
100
15,416,445
15,416,545
Year ended 31 December 2023:
Profit and total comprehensive income
-
1,244,570
1,244,570
Dividends
10
-
(442,491)
(442,491)
Balance at 31 December 2023
100
16,218,524
16,218,624
Year ended 31 December 2024:
Loss and total comprehensive income
-
(236,488)
(236,488)
Dividends
10
-
(436,307)
(436,307)
Balance at 31 December 2024
100
15,545,729
15,545,829
MAZE RATTAN LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
25
1,736,223
668,998
Interest paid
(40,631)
(61,963)
Income taxes paid
(366,395)
(782,001)
Net cash inflow/(outflow) from operating activities
1,329,197
(174,966)
Investing activities
Purchase of tangible fixed assets
(35,028)
(86,370)
Proceeds from disposal of tangible fixed assets
12,000
Repayment of loans
(43,805)
(179,817)
Net cash used in investing activities
(66,833)
(266,187)
Financing activities
Payment of finance leases obligations
(147,509)
(105,478)
Dividends paid
(436,307)
(442,491)
Net cash used in financing activities
(583,816)
(547,969)
Net increase/(decrease) in cash and cash equivalents
678,548
(989,122)
Cash and cash equivalents at beginning of year
1,265,291
2,254,413
Cash and cash equivalents at end of year
1,943,839
1,265,291
Relating to:
Cash at bank and in hand
1,945,038
1,265,291
Bank overdrafts included in creditors payable within one year
(1,199)
MAZE RATTAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
1
Accounting policies
Company information
Maze Rattan Limited is a private company limited by shares incorporated in England and Wales. The registered office is Bowden House, 36 Northampton Road, Market Harborough, Leicestershire, LE16 9HE.
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.
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
Going concern
The directors have examined the actual trading results of the company to the date of approval of these financial statements along with the cash flows generated and have considered the future prospects within the current uncertain economic environment alongside current cash reserves. As a result, they have reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future and for this reason, the going concern basis continues to be adopted in preparing the financial statements.
1.3
Turnover
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.
1.4
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.
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:
Fixtures, fittings & equipment
25% reducing balance basis
Motor vehicles
25% reducing balance basis
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
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible 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.
MAZE RATTAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
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.
1.6
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.
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.
1.7
Cash at bank and in hand
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.
1.8
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.
MAZE RATTAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
Trade debtors, loans and other receivables that have fixed or determinable payments that are not quoted in an active market are classified as 'loans and receivables'. Loans and receivables are measured at amortised cost using the effective interest method, less any impairment.
Interest is recognised by applying the effective interest rate, except for short-term receivables when the recognition of interest would be immaterial. The effective interest method is a method of calculating the amortised cost of a debt instrument and of allocating the interest income over the relevant period. The effective interest rate is the rate that exactly discounts estimated future cash receipts through the expected life of the debt instrument to the net carrying amount on initial recognition.
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.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
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.
MAZE RATTAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
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.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
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.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.
1.9
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.
MAZE RATTAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
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.
1.10
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.
1.11
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
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.
MAZE RATTAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
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
Turnover
An analysis of the company's turnover is as follows:
2024
2023
£
£
Turnover analysed by class of business
Trade sales - furniture and accessories
6,575,097
7,655,977
Retail sales - furniture and accessories
12,637,920
15,135,842
Distribution income
324,575
409,666
Commercial sales - furniture and accessories
421,827
292,255
Other income
12,552
7,137
19,971,971
23,500,877
2024
2023
£
£
Turnover analysed by geographical market
Great Britain
19,027,084
22,706,830
Europe
944,887
794,047
19,971,971
23,500,877
4
Operating (loss)/profit
2024
2023
Operating (loss)/profit for the year is stated after charging/(crediting):
£
£
Exchange gains
(13,309)
(33,720)
Fees payable to the company's auditor for the audit of the company's financial statements
18,000
14,500
Depreciation of owned tangible fixed assets
45,595
100,038
Depreciation of tangible fixed assets held under finance leases
66,737
96,964
Loss on disposal of tangible fixed assets
7,201
-
Operating lease charges
49,096
60,819
MAZE RATTAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
5
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
18,000
14,500
6
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Directors
2
2
Admin and Sales
27
29
Warehouse
17
22
46
53
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
1,493,398
1,056,868
Social security costs
144,605
93,388
Pension costs
30,475
31,739
1,668,478
1,181,995
7
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
25,140
8
Interest payable and similar expenses
2024
2023
£
£
Other finance costs:
Interest on finance leases and hire purchase contracts
9,318
21,816
Other interest
31,313
40,147
40,631
61,963
MAZE RATTAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
9
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
(61,632)
414,370
Adjustments in respect of prior periods
(47,974)
Total current tax
(109,606)
414,370
Deferred tax
Origination and reversal of timing differences
(34,000)
14,000
Total tax (credit)/charge
(143,606)
428,370
The actual (credit)/charge for the year can be reconciled to the expected (credit)/charge for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
£
£
(Loss)/profit before taxation
(380,094)
1,672,940
Expected tax (credit)/charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
(95,024)
393,475
Tax effect of expenses that are not deductible in determining taxable profit
5,607
(4,584)
Capital allowances in excess of depreciation
(20,189)
25,479
Deferred tax adjustments
(34,000)
14,000
Taxation (credit)/charge for the year
(143,606)
428,370
10
Dividends
2024
2023
£
£
Final paid
436,307
442,491
MAZE RATTAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
11
Tangible fixed assets
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
Cost
At 1 January 2024
481,555
767,076
1,248,631
Additions
35,028
35,028
Disposals
(66,080)
(66,080)
At 31 December 2024
516,583
700,996
1,217,579
Depreciation and impairment
At 1 January 2024
369,041
427,828
796,869
Depreciation charged in the year
31,694
80,638
112,332
Eliminated in respect of disposals
(46,879)
(46,879)
At 31 December 2024
400,735
461,587
862,322
Carrying amount
At 31 December 2024
115,848
239,409
355,257
At 31 December 2023
112,514
339,248
451,762
The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.
2024
2023
£
£
Plant and machinery
18,769
25,025
Motor vehicles
179,811
299,566
198,580
324,591
12
Stocks
2024
2023
£
£
Finished goods and goods for resale
3,427,687
6,514,369
MAZE RATTAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
13
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
296,503
514,883
Corporation tax recoverable
1,258,941
1,184,114
Amounts owed by group undertakings
4,952,196
4,952,196
Other debtors
6,015,297
5,031,793
Prepayments and accrued income
163,462
399,237
12,686,399
12,082,223
14
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Bank loans and overdrafts
1,199
Obligations under finance leases
16
107,971
147,509
Trade creditors
2,071,070
2,198,049
Corporation tax
(270,998)
130,176
Other taxation and social security
32,549
29,566
Other creditors
50,170
163,494
Accruals and deferred income
783,233
1,190,898
2,775,194
3,859,692
The obligations under finance leases are secured against the assets to which they relate.
15
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Obligations under finance leases
16
17,358
125,329
The obligations under finance leases are secured against the assets to which they relate.
16
Finance lease obligations
2024
2023
Future minimum lease payments due under finance leases:
£
£
Within one year
107,971
147,510
In two to five years
17,358
125,328
125,329
272,838
MAZE RATTAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
16
Finance lease obligations
(Continued)
- 22 -
Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 4 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.
17
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2024
2023
Balances:
£
£
ACAs
76,000
110,000
2024
Movements in the year:
£
Liability at 1 January 2024
110,000
Credit to profit or loss
(34,000)
Liability at 31 December 2024
76,000
Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:
Excess of capital allowances over depreciation equals £76,000.
18
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
30,475
31,739
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
19
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
100
100
100
100
MAZE RATTAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
20
Financial commitments, guarantees and contingent liabilities
The company has granted a fixed and floating charge over all of its assets as security against a loan taken out by Accuman Agencies Limited. At the year end, the balance remaining on the loan was £1,260.453. (2023: £1,333,323).
21
Operating lease commitments
Lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
2024
2023
£
£
Within one year
359,968
643,000
Between two and five years
1,225,796
2,572,000
In over five years
421,000
1,585,764
3,636,000
22
Related party transactions
Transactions with related parties
The following amounts were outstanding at the reporting end date:
2024
2023
Amounts due from related parties
£
£
Entities with control, joint control or significant influence over the company
4,952,196
4,952,196
Other related parties
2,002,663
704,691
There has been no movement in the loan advanced to Maze Living Limited. The amount outstanding at the year end remains at £4,952,196.
A loan taken out by Accuman Agencies Limited for £1,425,000 in 2022 has been secured by Maze Rattan Limited. There is a balance of £45,235 still outstanding at the year end.
A loan for £1,489,358 was granted to and repaid by PSG SIPP Trustees Limited during 2024. This loan had an interest rate of 5.25% applied.
A further loan was granted to PSG SIPP Trustees Limited during 2024 for £730,000 with an interest rate of 5% applied. This loan is due for repayment in September 2025.
There is no interest charged or payable on any of the other group or connected company balances. All amounts are repayable on demand.
23
Directors' transactions
Interest free loans have been granted by the company to its directors as follows:
MAZE RATTAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
23
Directors' transactions
(Continued)
- 24 -
Description
% Rate
Opening balance
Amounts advanced
Closing balance
£
£
£
Mr E P Babington - Loan
-
1,999,357
27,694
2,027,051
Mrs F I Babington - Loan
-
1,823,890
16,111
1,840,001
3,823,247
43,805
3,867,052
24
Ultimate controlling party
On 31 May 2020, Maze Living Limited purchased 50% of the share capital of the company, making it the ultimate controlling party. (Company number 12351470, registered in England & Wales). The remaining 50% of the shares are held equally by Francoise and Edward Babington.
25
Cash generated from operations
2024
2023
£
£
(Loss)/profit after taxation
(236,488)
1,244,570
Adjustments for:
Taxation (credited)/charged
(143,606)
428,370
Finance costs
40,631
61,963
Loss on disposal of tangible fixed assets
7,201
-
Depreciation and impairment of tangible fixed assets
112,332
197,002
Movements in working capital:
Decrease in stocks
3,086,682
3,763,095
Increase in debtors
(485,544)
(2,781,744)
Decrease in creditors
(644,985)
(2,244,258)
Cash generated from operations
1,736,223
668,998
26
Analysis of changes in net funds
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
1,265,291
679,747
1,945,038
Bank overdrafts
(1,199)
(1,199)
1,265,291
678,548
1,943,839
Obligations under finance leases
(272,838)
147,509
(125,329)
992,453
826,057
1,818,510
MAZE RATTAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 25 -
27
Auditor's liability limitation agreement
The company signed on 18 March 2025, an engagement letter with the Auditor, agreeing that the total aggregate liability to the company, of whatever nature, whether in contract, tort or otherwise, of the Auditor for any losses whatsoever and howsoever caused arising from or in any way connected with this engagement shall not exceed £100,000.
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.100Mr E P BabingtonMr E P BabingtonMrs F I Babington068308402024-01-012024-12-3106830840bus:CompanySecretaryDirector12024-01-012024-12-3106830840bus:Director12024-01-012024-12-3106830840bus:CompanySecretary12024-01-012024-12-3106830840bus:Director22024-01-012024-12-3106830840bus:RegisteredOffice2024-01-012024-12-31068308402024-12-31068308402023-01-012023-12-3106830840core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3106830840core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31068308402023-12-3106830840core:FurnitureFittings2024-12-3106830840core:MotorVehicles2024-12-3106830840core:FurnitureFittings2023-12-3106830840core:MotorVehicles2023-12-3106830840core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3106830840core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3106830840core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3106830840core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3106830840core:CurrentFinancialInstruments2024-12-3106830840core:CurrentFinancialInstruments2023-12-3106830840core:ShareCapital2024-12-3106830840core:ShareCapital2023-12-3106830840core:RetainedEarningsAccumulatedLosses2024-12-3106830840core:RetainedEarningsAccumulatedLosses2023-12-3106830840core:ShareCapital2022-12-3106830840core:RetainedEarningsAccumulatedLosses2022-12-3106830840core:ShareCapitalOrdinaryShareClass12024-12-3106830840core:ShareCapitalOrdinaryShareClass12023-12-31068308402023-12-31068308402022-12-3106830840core:WithinOneYear2024-12-3106830840core:WithinOneYear2023-12-3106830840core:FurnitureFittings2024-01-012024-12-3106830840core:MotorVehicles2024-01-012024-12-3106830840dpl:Item12023-01-012023-12-3106830840dpl:Item12024-01-012024-12-310683084012024-01-012024-12-310683084012023-01-012023-12-3106830840core:UKTax2024-01-012024-12-3106830840core:UKTax2023-01-012023-12-3106830840core:FurnitureFittings2023-12-3106830840core:MotorVehicles2023-12-3106830840core:PlantMachinery2024-12-3106830840core:PlantMachinery2023-12-3106830840core:Non-currentFinancialInstruments2024-12-3106830840core:Non-currentFinancialInstruments2023-12-3106830840core:BetweenTwoFiveYears2024-12-3106830840core:BetweenTwoFiveYears2023-12-3106830840bus:OrdinaryShareClass12024-01-012024-12-3106830840bus:OrdinaryShareClass12024-12-3106830840bus:OrdinaryShareClass12023-12-3106830840core:MoreThanFiveYears2024-12-3106830840core:MoreThanFiveYears2023-12-3106830840bus:PrivateLimitedCompanyLtd2024-01-012024-12-3106830840bus:FRS1022024-01-012024-12-3106830840bus:Audited2024-01-012024-12-3106830840bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP