| Makai Group Holdings Limited |
| Registered number: |
14506700 |
| Balance Sheet |
| as at 30 November 2024 |
|
| Notes |
|
|
2024 |
|
|
2023 |
| £ |
£ |
| Fixed assets |
| Investments |
3 |
|
|
100 |
|
|
- |
|
| Current assets |
| Debtors |
4 |
|
788,559 |
|
|
321,587 |
| Cash at bank and in hand |
|
|
2,900 |
|
|
2,221 |
|
|
|
791,459 |
|
|
323,808 |
|
| Creditors: amounts falling due within one year |
5 |
|
(22,587) |
|
|
(13,089) |
|
| Net current assets |
|
|
|
768,872 |
|
|
310,719 |
|
| Total assets less current liabilities |
|
|
|
768,972 |
|
|
310,719 |
|
| Creditors: amounts falling due after more than one year |
6 |
|
|
(794,918) |
|
|
(259,748) |
|
|
|
| Net (liabilities)/assets |
|
|
|
(25,946) |
|
|
50,971 |
|
|
|
|
|
|
|
|
| Capital and reserves |
| Called up share capital |
|
|
|
1 |
|
|
1 |
| Share premium |
|
|
|
60,000 |
|
|
60,000 |
| Profit and loss account |
|
|
|
(85,947) |
|
|
(9,030) |
|
| Shareholder's funds |
|
|
|
(25,946) |
|
|
50,971 |
|
|
|
|
|
|
|
|
| The director is satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006. |
| The member has not required the company to obtain an audit in accordance with section 476 of the Act. |
| The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts. |
| The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. The profit and loss account has not been delivered to the Registrar of Companies. |
|
|
|
|
| Adam Paul Rouse |
| Director |
| Approved by the board on 11 December 2025 |
|
| Makai Group Holdings Limited |
| Notes to the Accounts |
| for the year ended 30 November 2024 |
|
|
| 1 |
Accounting policies |
|
|
Basis of preparation |
|
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard). |
|
|
Turnover |
|
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer. Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. |
|
|
Debtors |
|
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts. |
|
|
Creditors |
|
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method. |
|
|
Taxation |
|
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. Unrelieved tax losses and other deferred tax assets are recognised only to the extent that 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, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted. |
|
|
Provisions |
|
Provisions (ie liabilities of uncertain timing or amount) are recognised when there is an obligation at the reporting date as a result of a past event, it is probable that economic benefit will be transferred to settle the obligation and the amount of the obligation can be estimated reliably. |
|
|
| 2 |
Employees |
2024 |
|
2023 |
| Number |
Number |
|
|
Average number of persons employed by the company |
2 |
|
0 |
|
|
|
|
|
|
|
|
|
|
| 3 |
Investments |
| Investments in |
| subsidiary |
| undertakings |
| £ |
|
Cost |
|
Additions |
100 |
|
|
At 30 November 2024 |
100 |
|
|
| 4 |
Debtors |
2024 |
|
2023 |
| £ |
£ |
|
|
Amounts owed by related parties |
|
728,866 |
|
269,744 |
|
Other debtors |
59,693 |
|
51,843 |
|
|
|
|
|
|
788,559 |
|
321,587 |
|
|
|
|
|
|
|
|
|
|
| 5 |
Creditors: amounts falling due within one year |
2024 |
|
2023 |
| £ |
£ |
|
|
Taxation and social security costs |
21,965 |
|
11,505 |
|
Other creditors |
622 |
|
1,584 |
|
|
|
|
|
|
22,587 |
|
13,089 |
|
|
|
|
|
|
|
|
|
|
| 6 |
Creditors: amounts falling due after one year |
2024 |
|
2023 |
| £ |
£ |
|
|
Other creditors |
794,918 |
|
259,748 |
|
|
|
|
|
|
|
|
|
|
Included in long term creditors is a loan of £259,748 which was provided by Ale & Gaia Holdings Ltd, which remains unsecured, interest-free, and with no fixed date for repayment. |
|
| 7 |
Related party transactions |
|
|
As at 30 November 2024, Makai Group Holdings Limited was owed £251,901 from F45 Liverpool Street Ltd, £202,501 from F45 Old Street Ltd, £145,094 from Palma Ltd, £129,368 from FS8 Hoxton Ltd and £1 from AP Rouse Holdings Ltd, in which all companies are held under the common control of the director, Adam Paul Rouse. |
|
|
Key management personnel |
|
|
As of 30 November 2024, it has been identified that Mr. Adam Paul Rouse, a director of the company, has an outstanding loan balance with the company totaling £43,882. This loan was provided to the director unsecured remains unpaid as of the reporting date with the nominal rate of interest being charged. |
|
| 8 |
Other information |
|
|
Makai Group Holdings Limited is a private company limited by shares and incorporated in England. Its registered office is: |
|
168-172 Bentima House Adam Rouse, |
|
Bentima House |
|
London |
|
England |
|
EC1V 9BP |