Mayflower KBB Limited 03697758 false 2024-02-01 2025-01-31 2025-01-31 The principal activity of the company is Other business support service activities not elsewhere classified Digita Accounts Production Advanced 6.30.9574.0 true false false true 03697758 2024-02-01 2025-01-31 03697758 2025-01-31 03697758 bus:Director1 1 2025-01-31 03697758 core:FinanceLeases core:Non-currentFinancialInstruments 2025-01-31 03697758 core:HirePurchaseContracts core:CurrentFinancialInstruments 2025-01-31 03697758 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2025-01-31 03697758 core:CurrentFinancialInstruments 2025-01-31 03697758 core:CurrentFinancialInstruments core:WithinOneYear 2025-01-31 03697758 core:Non-currentFinancialInstruments 2025-01-31 03697758 core:Non-currentFinancialInstruments core:AfterOneYear 2025-01-31 03697758 core:FurnitureFittingsToolsEquipment 2025-01-31 03697758 core:LandBuildings 2025-01-31 03697758 core:MotorVehicles 2025-01-31 03697758 core:OtherPropertyPlantEquipment 2025-01-31 03697758 core:OtherRelatedParties 2025-01-31 03697758 core:ParentEntities 2025-01-31 03697758 bus:SmallEntities 2024-02-01 2025-01-31 03697758 bus:AuditExemptWithAccountantsReport 2024-02-01 2025-01-31 03697758 bus:FilletedAccounts 2024-02-01 2025-01-31 03697758 bus:SmallCompaniesRegimeForAccounts 2024-02-01 2025-01-31 03697758 bus:RegisteredOffice 2024-02-01 2025-01-31 03697758 bus:Director1 2024-02-01 2025-01-31 03697758 bus:Director1 1 2024-02-01 2025-01-31 03697758 bus:Director3 2024-02-01 2025-01-31 03697758 bus:PrivateLimitedCompanyLtd 2024-02-01 2025-01-31 03697758 core:FurnitureFittings 2024-02-01 2025-01-31 03697758 core:FurnitureFittingsToolsEquipment 2024-02-01 2025-01-31 03697758 core:LandBuildings 2024-02-01 2025-01-31 03697758 core:LeaseholdImprovements 2024-02-01 2025-01-31 03697758 core:MotorVehicles 2024-02-01 2025-01-31 03697758 core:OtherPropertyPlantEquipment 2024-02-01 2025-01-31 03697758 core:PlantMachinery 2024-02-01 2025-01-31 03697758 core:OtherRelatedParties 2024-02-01 2025-01-31 03697758 core:OtherRelatedParties core:Leases 2024-02-01 2025-01-31 03697758 core:ParentEntities 2024-02-01 2025-01-31 03697758 1 2024-02-01 2025-01-31 03697758 countries:EnglandWales 2024-02-01 2025-01-31 03697758 2024-01-31 03697758 bus:Director1 1 2024-01-31 03697758 core:CostValuation 2024-01-31 03697758 core:FurnitureFittingsToolsEquipment 2024-01-31 03697758 core:LandBuildings 2024-01-31 03697758 core:MotorVehicles 2024-01-31 03697758 core:OtherPropertyPlantEquipment 2024-01-31 03697758 core:OtherRelatedParties 2024-01-31 03697758 core:ParentEntities 2024-01-31 03697758 2023-02-01 2024-01-31 03697758 2024-01-31 03697758 bus:Director1 1 2024-01-31 03697758 core:FinanceLeases core:Non-currentFinancialInstruments 2024-01-31 03697758 core:HirePurchaseContracts core:CurrentFinancialInstruments 2024-01-31 03697758 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2024-01-31 03697758 core:CurrentFinancialInstruments 2024-01-31 03697758 core:CurrentFinancialInstruments core:WithinOneYear 2024-01-31 03697758 core:Non-currentFinancialInstruments 2024-01-31 03697758 core:Non-currentFinancialInstruments core:AfterOneYear 2024-01-31 03697758 core:FurnitureFittingsToolsEquipment 2024-01-31 03697758 core:LandBuildings 2024-01-31 03697758 core:MotorVehicles 2024-01-31 03697758 core:OtherPropertyPlantEquipment 2024-01-31 03697758 core:OtherRelatedParties 2024-01-31 03697758 core:ParentEntities 2024-01-31 03697758 bus:Director1 1 2023-02-01 2024-01-31 03697758 core:OtherRelatedParties 2023-02-01 2024-01-31 03697758 core:OtherRelatedParties core:Leases 2023-02-01 2024-01-31 03697758 core:OtherRelatedParties core:SaleOrPurchaseGoods 2023-02-01 2024-01-31 03697758 core:ParentEntities 2023-02-01 2024-01-31 03697758 bus:Director1 1 2023-01-31 03697758 core:OtherRelatedParties 2023-01-31 03697758 core:ParentEntities 2023-01-31 iso4217:GBP xbrli:pure

Registration number: 03697758

Mayflower KBB Limited
(formerly Mayflower Kitchens Limited)

Annual Report and Unaudited Financial Statements

for the Year Ended 31 January 2025

 

Mayflower KBB Limited

Contents

Balance Sheet

1 to 2

Notes to the Unaudited Financial Statements

3 to 12

 

Mayflower KBB Limited

(Registration number: 03697758)
Balance Sheet as at 31 January 2025

Note

2025
£

2024
£

Fixed assets

 

Tangible assets

4

627,812

573,881

Investments

5

100

100

 

627,912

573,981

Current assets

 

Stocks

6

531,576

838,864

Debtors

7

606,563

1,920,479

Cash at bank and in hand

 

2,128,889

2,634,066

 

3,267,028

5,393,409

Creditors: Amounts falling due within one year

8

(2,755,438)

(3,174,418)

Net current assets

 

511,590

2,218,991

Total assets less current liabilities

 

1,139,502

2,792,972

Creditors: Amounts falling due after more than one year

8

(297,820)

(553,868)

Provisions for liabilities

(124,159)

(133,777)

Net assets

 

717,523

2,105,327

Capital and reserves

 

Called up share capital

150

150

Retained earnings

717,373

2,105,177

Shareholders' funds

 

717,523

2,105,327

 

Mayflower KBB Limited

(Registration number: 03697758)
Balance Sheet as at 31 January 2025

For the financial year ending 31 January 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

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

The directors acknowledge their 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 in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

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

Approved and authorised by the Board on 27 October 2025 and signed on its behalf by:
 

Mr N Legg
Director

   
     
 

Mayflower KBB Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 January 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:
5 Chelston Business Park
Castle Road
Wellington
Somerset
TA21 9JQ
England

These financial statements were authorised for issue by the Board on 27 October 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.

The financial statements are prepared in sterling, which is the functional currency of the company, and rounded to the nearest £.

Going concern

The directors have reviewed the capital resources available to the company and are satisfied that it will be able to pay its debts as they fall due for the foreseeable future and accordingly have prepared the accounts on a going concern basis.

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 value added tax, returns, rebates and discounts.

The Company recognises revenue when all of the following conditions are satisfied:
- the amount of revenue can be reliably measured;
- all of the significant risks and rewards of ownership have been transferred to the customer;
- the entity retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
- the costs incurred or to be incurred in respect of the transaction can be measured reliably;
- 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.

 

Mayflower KBB Limited

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

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.

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

Improvements to property

5% straight line

Plant and machinery

15% reducing balance

Fixtures and fittings

15% reducing balance

Motor vehicles

25% reducing balance

Business combinations

Business combinations are accounted for using the acquisition method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the Company in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the Company includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.


Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

 

Mayflower KBB Limited

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

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 stocks 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.

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.

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.

Creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Trade creditors 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.

 

Mayflower KBB Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 January 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

A 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 directors) during the year was 41 (2024 - 42).

 

Mayflower KBB Limited

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

4

Tangible assets

Improvements to property
£

Fixtures and fittings
£

Motor vehicles
 £

Plant and machinery
£

Total
£

Cost

At 1 February 2024

288,497

169,062

18,980

820,133

1,296,672

Additions

-

2,671

-

132,296

134,967

At 31 January 2025

288,497

171,733

18,980

952,429

1,431,639

Depreciation

At 1 February 2024

282,612

24,856

9,518

405,805

722,791

Charge for the year

1,156

18,634

3,409

57,837

81,036

At 31 January 2025

283,768

43,490

12,927

463,642

803,827

Carrying amount

At 31 January 2025

4,729

128,243

6,053

488,787

627,812

At 31 January 2024

5,885

144,206

9,462

414,328

573,881

5

Investments

2025
£

2024
£

Investments in subsidiaries

100

100

Subsidiaries

£

Cost or valuation

At 1 February 2024

100

Carrying amount

At 31 January 2025

100

At 31 January 2024

100

6

Stocks

2025
£

2024
£

Other inventories

531,576

838,864

 

Mayflower KBB Limited

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

7

Debtors

Note

2025
£

2024
£

Trade debtors

 

584,080

756,066

Amounts owed by related parties

11

6,869

1,571

Other debtors

 

2,784

1,131,692

Prepayments

 

12,830

31,150

 

606,563

1,920,479

8

Creditors

Due within one year

Note

2025
£

2024
£

Bank loans and overdrafts

9

384,769

384,962

Trade creditors

 

965,864

826,879

Amounts owed to related parties

 

24,023

248,142

Taxation and social security

 

470,167

473,464

Other creditors

 

868,177

1,146,183

Accruals and deferred income

 

42,438

94,788

 

2,755,438

3,174,418


Bank loans are secured by way of fixed and floating charges over all of the company's assets.

Hire purchase and finance leases are secured against the assets to which they relate.

Non-current loans and borrowings

2025
£

2024
£

Bank borrowings

120,770

399,756

HP and finance lease liabilities

177,050

154,112

297,820

553,868

 

Mayflower KBB Limited

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

9

Loans and borrowings

Non-current loans and borrowings

2025
£

2024
£

Bank borrowings

120,770

399,756

Hire purchase contracts

177,050

151,141

HP and finance lease liability 2 (1-2 yrs)

-

2,971

297,820

553,868

Current loans and borrowings

2025
£

2024
£

Bank borrowings

289,632

289,631

Hire purchase contracts

95,137

95,331

384,769

384,962

Bank borrowings are secured by a debenture over all the assets of the company.

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 £22,195 (2024 - £55,463).

The company has given a guarantee of up to £560,000 in respect of the bank borrowings of Mayflower Bathrooms Limited, a wholly owned subsidiary. The company has also provided a guarantee of up to £791,000 in respect of the bank borrowings of Mayflowerstone Limited, a company which was a fellow subsidiary up until 23 May 2023.

 

Mayflower KBB Limited

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

11

Related party transactions

2025

At 1 February 2024
£

Advances to director
£

Repayments by director
£

At 31 January 2025
£

Mr JS Wood

During the year

709,821

36,250

(746,071)

-

2024

At 1 February 2023
£

Advances to director
£

Repayments by director
£

At 31 January 2024
£

Mr JS Wood

During the year

-

709,821

-

709,821

Summary of transactions with other related parties

Companies under the common control of one of the directors and other subsidiaries of the parent company.
 During the year the company made sales, purchased goods and paid rent to other related parties under normal market conditions. In addition the company provided and recieved loans from other related parties which are interest free and repayable on demand. The company has provided guarantees in respect of other group companies as detailed in the contingent liabilities note.
 

 

Mayflower KBB Limited

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

Expenditure with and payables to related parties

2025

Other related parties
£

Rent

155,085

2024

Other related parties
£

Purchase of goods

107,792

Rent

168,916

276,708

Loans to related parties

2025

Other related parties
£

At start of period

1,571

Advanced

2,036

At end of period

3,607

2024

Parent
£

Other related parties
£

At start of period

307,073

365,574

Advanced

628,100

1,571

Repaid

(935,173)

(365,574)

At end of period

-

1,571

 

Mayflower KBB Limited

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

Loans from related parties

2025

Parent
£

Other related parties
£

At start of period

25,646

222,496

Repaid

(25,646)

(222,496)

At end of period

-

-

2024

Parent
£

Other related parties
£

At start of period

-

702,757

Advanced

25,646

-

Repaid

-

(480,261)

At end of period

25,646

222,496

12

Parent and ultimate parent undertaking

The company's immediate parent was Mayflower Group Limited, incorporated in England and Wales.

Mayflower Group Limited transferred the shares in Mayflower KBB Limited to Mayflower Group Holdings Limited on 8 October 2024. On 9 October 2024, the shares in Mayflower KBB Limited were transferred by Mayflower Group Holdings Limited to Mayflower KBB Group Limited as part of a share for share exchange.

 Following the above, from 9 October 2024 the immediate parent is Mayflower KBB Group Limited, incorporated in England and Wales.

  These financial statements are available upon request from 5 Chelston Business Park, Castle Road, Wellington, Somerset, TA21 9JQ.

 The ultimate controlling party is Mayflower KBB Group Employee Ownership Trust.